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?
What is your share worth?
+ What do you gain per year?
2. Detailed Analysis
2.1. Valuation of Alerus (5 min.)
2.2. Growth of Alerus (5 min.)
2.3. Financial Health of Alerus (5 min.)
2.4. Comparing to competitors in the Banks - Regional industry (5 min.)
Industry Rankings (Banks - Regional)
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.
How much money are you going to get?
MRQ | TTM | YOY | 5Y | 10Y | ||||||
---|---|---|---|---|---|---|---|---|---|---|
$ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | |
Usd Eps | 0.20 | 0.9% | 0.03 | 0.1% | 0.37 | 1.7% | 0.34 | 1.5% | 0.27 | 1.2% |
Usd Book Value Change Per Share | 0.52 | 2.4% | 0.37 | 1.6% | 0.05 | 0.2% | -3.50 | -15.8% | -1.08 | -4.8% |
Usd Dividend Per Share | 0.16 | 0.7% | 0.15 | 0.7% | 0.15 | 0.7% | 0.12 | 0.6% | 0.09 | 0.4% |
Usd Total Gains Per Share | 0.68 | 3.1% | 0.51 | 2.3% | 0.19 | 0.9% | -3.38 | -15.2% | -0.98 | -4.4% |
Usd Price Per Share | 22.88 | - | 21.68 | - | 18.89 | - | 22.99 | - | 21.56 | - |
Price to Earnings Ratio | 27.96 | - | 14.96 | - | 12.77 | - | 14.52 | - | 23.51 | - |
Price-to-Total Gains Ratio | 33.66 | - | 59.79 | - | 48.89 | - | 29.16 | - | 81.09 | - |
Price to Book Ratio | 1.50 | - | 1.46 | - | 1.35 | - | 0.85 | - | 1.39 | - |
Price-to-Total Gains Ratio | 33.66 | - | 59.79 | - | 48.89 | - | 29.16 | - | 81.09 | - |
When do you get the money?
Usd Investment | |
---|---|
Usd Price Per Share | 22.22 |
Number of shares | 45 |
Gains per Quarter | Trailing 12 Months | 5 Year |
---|---|---|
Usd Dividend Per Share | 0.15 | 0.12 |
Usd Book Value Change Per Share | 0.37 | -3.50 |
Usd Total Gains Per Share | 0.51 | -3.38 |
Gains per Quarter (45 shares) | 23.14 | -151.92 |
Gains per Year (45 shares) | 92.57 | -607.67 |
Years | Return on Investment (TTM) | Return on Investment (5Y) | ||||
---|---|---|---|---|---|---|
Dividend | Book Value gain | Total gains | Dividend | Book Value gain | Total gains | |
Broker costs | - | - | -10 | - | - | -10 |
1 | 27 | 66 | 83 | 22 | -630 | -618 |
2 | 53 | 132 | 176 | 45 | -1260 | -1226 |
3 | 80 | 198 | 269 | 67 | -1890 | -1834 |
4 | 107 | 263 | 362 | 89 | -2520 | -2442 |
5 | 134 | 329 | 455 | 112 | -3150 | -3050 |
6 | 160 | 395 | 548 | 134 | -3780 | -3658 |
7 | 187 | 461 | 641 | 156 | -4410 | -4266 |
8 | 214 | 527 | 734 | 179 | -5040 | -4874 |
9 | 240 | 593 | 827 | 201 | -5670 | -5482 |
10 | 267 | 659 | 920 | 223 | -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 Months | 3Y | 5 Year | 10 Year | ALLTIME | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% | % | % | % | % | ||||||||||||||||
Earnings Per Share | 3.0 | 1.0 | 0.0 | 75.0% | 11.0 | 1.0 | 0.0 | 91.7% | 19.0 | 1.0 | 0.0 | 95.0% | 39.0 | 1.0 | 0.0 | 97.5% | 73.0 | 1.0 | 0.0 | 98.6% |
Book Value Change Per Share | 4.0 | 0.0 | 0.0 | 100.0% | 8.0 | 4.0 | 0.0 | 66.7% | 16.0 | 4.0 | 0.0 | 80.0% | 28.0 | 12.0 | 0.0 | 70.0% | 55.0 | 19.0 | 0.0 | 74.3% |
Dividend per Share | 4.0 | 0.0 | 0.0 | 100.0% | 12.0 | 0.0 | 0.0 | 100.0% | 20.0 | 0.0 | 0.0 | 100.0% | 38.0 | 0.0 | 2.0 | 95.0% | 46.0 | 0.0 | 28.0 | 62.2% |
Total Gains per Share | 4.0 | 0.0 | 0.0 | 100.0% | 9.0 | 3.0 | 0.0 | 75.0% | 17.0 | 3.0 | 0.0 | 85.0% | 30.0 | 10.0 | 0.0 | 75.0% | 57.0 | 17.0 | 0.0 | 77.0% |
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 Quarter | Trailing 12 Months | +/- | Year-Over-Year | +/- | 5 Year | +/- | 10 Year | +/- | |
---|---|---|---|---|---|---|---|---|---|---|---|
Book Value Change Per Share | - | - | 0.523 | 0.366 | +43% | 0.045 | +1062% | -3.500 | +769% | -1.077 | +306% |
Book Value Per Share | - | - | 15.253 | 14.804 | +3% | 14.041 | +9% | 64.703 | -76% | 47.799 | -68% |
Current Ratio | - | - | 0.027 | 0.097 | -72% | 1.859 | -99% | 21.404 | -100% | 53.512 | -100% |
Debt To Asset Ratio | - | - | 0.905 | 0.910 | -1% | 0.907 | 0% | 0.465 | +95% | 0.532 | +70% |
Debt To Equity Ratio | - | - | 9.569 | 10.132 | -6% | 9.801 | -2% | 5.060 | +89% | 5.774 | +66% |
Dividend Per Share | - | - | 0.156 | 0.148 | +5% | 0.147 | +7% | 0.124 | +26% | 0.092 | +69% |
Eps | - | - | 0.205 | 0.030 | +576% | 0.369 | -45% | 0.344 | -40% | 0.269 | -24% |
Free Cash Flow Per Share | - | - | 0.088 | 0.162 | -45% | 0.754 | -88% | 0.562 | -84% | 0.507 | -83% |
Free Cash Flow To Equity Per Share | - | - | -11.332 | 1.772 | -739% | 2.259 | -602% | 3.146 | -460% | 2.084 | -644% |
Gross Profit Margin | - | - | 0.853 | 0.927 | -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 Cap | 563017026.000 | -3% | 579740304.000 | 549270998.250 | +6% | 478640487.000 | +21% | 582616201.050 | 0% | 546271513.642 | +6% |
Net Profit Margin | - | - | 0.099 | -0.015 | +115% | 0.190 | -48% | 0.155 | -36% | 0.138 | -28% |
Operating Margin | - | - | 0.130 | 0.070 | +86% | 0.365 | -64% | 0.282 | -54% | 0.259 | -50% |
Operating Ratio | - | - | -0.277 | 0.056 | -591% | -0.086 | -69% | -0.104 | -63% | -0.384 | +39% |
Pb Ratio | 1.457 | -3% | 1.500 | 1.464 | +2% | 1.346 | +11% | 0.850 | +76% | 1.385 | +8% |
Pe Ratio | 27.157 | -3% | 27.964 | 14.965 | +87% | 12.765 | +119% | 14.516 | +93% | 23.514 | +19% |
Price Per Share | 22.220 | -3% | 22.880 | 21.678 | +6% | 18.890 | +21% | 22.994 | 0% | 21.559 | +6% |
Price To Free Cash Flow Ratio | 63.034 | -3% | 64.906 | 12.261 | +429% | -48.293 | +174% | -7.542 | +112% | 13.461 | +382% |
Price To Total Gains Ratio | 32.692 | -3% | 33.663 | 59.785 | -44% | 48.893 | -31% | 29.162 | +15% | 81.095 | -58% |
Quick Ratio | - | - | 0.022 | 0.182 | -88% | 3.439 | -99% | 38.023 | -100% | 88.553 | -100% |
Return On Assets | - | - | 0.001 | 0.000 | +1143% | 0.002 | -48% | 0.003 | -53% | 0.003 | -51% |
Return On Equity | - | - | 0.013 | 0.002 | +627% | 0.026 | -49% | 0.026 | -49% | 0.026 | -49% |
Total Gains Per Share | - | - | 0.680 | 0.514 | +32% | 0.192 | +254% | -3.376 | +597% | -0.984 | +245% |
Usd Book Value | - | - | 386486000.000 | 375118500.000 | +3% | 355769250.000 | +9% | 1639465950.000 | -76% | 1211144100.000 | -68% |
Usd Book Value Change Per Share | - | - | 0.523 | 0.366 | +43% | 0.045 | +1062% | -3.500 | +769% | -1.077 | +306% |
Usd Book Value Per Share | - | - | 15.253 | 14.804 | +3% | 14.041 | +9% | 64.703 | -76% | 47.799 | -68% |
Usd Dividend Per Share | - | - | 0.156 | 0.148 | +5% | 0.147 | +7% | 0.124 | +26% | 0.092 | +69% |
Usd Eps | - | - | 0.205 | 0.030 | +576% | 0.369 | -45% | 0.344 | -40% | 0.269 | -24% |
Usd Free Cash Flow | - | - | 2233000.000 | 4095250.000 | -45% | 19098000.000 | -88% | 14231450.000 | -84% | 12533650.000 | -82% |
Usd Free Cash Flow Per Share | - | - | 0.088 | 0.162 | -45% | 0.754 | -88% | 0.562 | -84% | 0.507 | -83% |
Usd Free Cash Flow To Equity Per Share | - | - | -11.332 | 1.772 | -739% | 2.259 | -602% | 3.146 | -460% | 2.084 | -644% |
Usd Market Cap | 563017026.000 | -3% | 579740304.000 | 549270998.250 | +6% | 478640487.000 | +21% | 582616201.050 | 0% | 546271513.642 | +6% |
Usd Price Per Share | 22.220 | -3% | 22.880 | 21.678 | +6% | 18.890 | +21% | 22.994 | 0% | 21.559 | +6% |
Usd Profit | - | - | 5183000.000 | 767250.000 | +576% | 9340000.000 | -45% | 8726700.000 | -41% | 6845375.000 | -24% |
Usd Revenue | - | - | 52212000.000 | 62981000.000 | -17% | 49049750.000 | +6% | 55527950.000 | -6% | 47863225.000 | +9% |
Usd Total Gains Per Share | - | - | 0.680 | 0.514 | +32% | 0.192 | +254% | -3.376 | +597% | -0.984 | +245% |
EOD | +4 -4 | MRQ | TTM | +22 -14 | YOY | +16 -20 | 5Y | +9 -27 | 10Y | +11 -25 |
3.3 Fundamental Score
Penke's Stock Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Price to Earnings Ratio (EOD) | Between | 0-15 | 27.157 | |
Price to Book Ratio (EOD) | Between | 0-1 | 1.457 | |
Net Profit Margin (MRQ) | Greater than | 0 | 0.099 | |
Operating Margin (MRQ) | Greater than | 0 | 0.130 | |
Quick Ratio (MRQ) | Greater than | 1 | 0.022 | |
Current Ratio (MRQ) | Greater than | 1 | 0.027 | |
Debt to Asset Ratio (MRQ) | Less than | 1 | 0.905 | |
Debt to Equity Ratio (MRQ) | Less than | 1 | 9.569 | |
Return on Equity (MRQ) | Greater than | 0.15 | 0.013 | |
Return on Assets (MRQ) | Greater than | 0.05 | 0.001 | |
Total | 3/10 (30.0%) |
3.4 Technical Score
Penke's Symbol Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Rsi | Greater than | 50 | 48.123 | |
Ma 20 | Greater than | Ma 50 | 22.027 | |
Ma 50 | Greater than | Ma 100 | 22.427 | |
Ma 100 | Greater than | Ma 200 | 22.018 | |
Open | Greater than | Close | 22.150 | |
Total | 2/5 (40.0%) |
4. In-depth Analysis
4.1 About Alerus Financial Corp
- https://alerus.com
- Banks - Regional
- 709
- 401 Demers Avenue, Grand Forks, ND, United States, 58201
Google Maps Bing Maps
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
Compared to previous year | Compared 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. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is operating less efficient. | ||
The company is very efficient in keeping operating costs low. |
Compared to previous year | Compared 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. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is just able to pay all its debts by selling its assets. | ||
The company is unable to pay all its debts with equity. |
4.2.2. Valuation Summary
Compared to previous year | Compared to industry | |
---|---|---|
Based on the equity, the company is 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. |
4.3 Financial Health
4.3.1. Profitability
4.3.1 Profitability
4.3.1.1. Net Profit Margin
- Above 10% is considered healthy but always compare 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:
Trends
- The YOY is 19.0%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 15.5%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 13.8%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 9.9% | TTM | -1.5% | +11.4% | |
TTM | -1.5% | YOY | 19.0% | -20.5% | |
TTM | -1.5% | 5Y | 15.5% | -17.0% | |
5Y | 15.5% | 10Y | 13.8% | +1.6% |
Compared to industry (Banks - Regional)
Let compare the company's Net Profit Margin with the average (mean) in the Banks - Regional industry:
- The MRQ average (mean) in the Banks - Regional industry is 40.2%. trending down. -2
- The TTM average (mean) in the Banks - Regional industry is 31.4%. trending down. -2
4.3.1.2. Return on Assets
- 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:
Trends
- The YOY is 0.2%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 0.3%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 0.3%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.1% | TTM | 0.0% | +0.1% | |
TTM | 0.0% | YOY | 0.2% | -0.2% | |
TTM | 0.0% | 5Y | 0.3% | -0.3% | |
5Y | 0.3% | 10Y | 0.3% | +0.0% |
Compared to industry (Banks - Regional)
Let compare the company's Return on Assets with the average (mean) in the Banks - Regional industry:
- The MRQ average (mean) in the Banks - Regional industry is 0.2%. trending down. -2
- The TTM average (mean) in the Banks - Regional industry is 0.2%. trending down. -2
4.3.1.3. Return on Equity
- 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:
Trends
- The YOY is 2.6%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 2.6%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 2.6%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.3% | TTM | 0.2% | +1.2% | |
TTM | 0.2% | YOY | 2.6% | -2.4% | |
TTM | 0.2% | 5Y | 2.6% | -2.4% | |
5Y | 2.6% | 10Y | 2.6% | 0.0% |
Compared to industry (Banks - Regional)
Let compare the company's Return on Equity with the average (mean) in the Banks - Regional industry:
- The MRQ average (mean) in the Banks - Regional industry is 2.8%. trending down. -2
- The TTM average (mean) in the Banks - Regional industry is 2.5%. trending down. -2
4.3.2. Operating Efficiency of Alerus Financial Corp.
4.3.2. Operating Efficiency
4.3.2.1. Operating Margin
- 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:
Trends
- The YOY is 36.5%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 28.2%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 25.9%. Compared to the 5Y term, the 10Y term is trending up. +2
4.3.2.2. Operating Ratio
- 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:
Trends
- The YOY is -0.086. Compared to the TTM, the mid term is trending up. +2
- The 5Y is -0.104. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is -0.384. Compared to the 5Y term, the 10Y term is trending up. -2
4.4.3. Liquidity of Alerus Financial Corp.
4.4.3. Liquidity
4.4.3.1. Current Ratio
- 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:
Trends
- The YOY is 1.859. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 21.404. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 53.512. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.027 | TTM | 0.097 | -0.070 | |
TTM | 0.097 | YOY | 1.859 | -1.762 | |
TTM | 0.097 | 5Y | 21.404 | -21.307 | |
5Y | 21.404 | 10Y | 53.512 | -32.109 |
Compared to industry (Banks - Regional)
Let compare the company's Current Ratio with the average (mean) in the Banks - Regional industry:
- The TTM average (mean) in the Banks - Regional industry is 2.176. trending down. -2
4.4.3.2. Quick Ratio
- 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:
Trends
- The YOY is 3.439. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 38.023. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 88.553. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.022 | TTM | 0.182 | -0.160 | |
TTM | 0.182 | YOY | 3.439 | -3.257 | |
TTM | 0.182 | 5Y | 38.023 | -37.842 | |
5Y | 38.023 | 10Y | 88.553 | -50.530 |
Compared to industry (Banks - Regional)
Let compare the company's Quick Ratio with the average (mean) in the Banks - Regional industry:
- The TTM average (mean) in the Banks - Regional industry is -0.015. trending up. +2
4.5.4. Solvency of Alerus Financial Corp.
4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio
- 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:
Trends
- The YOY is 0.907. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.465. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 0.532. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.905 | TTM | 0.910 | -0.005 | |
TTM | 0.910 | YOY | 0.907 | +0.003 | |
TTM | 0.910 | 5Y | 0.465 | +0.445 | |
5Y | 0.465 | 10Y | 0.532 | -0.066 |
Compared to industry (Banks - Regional)
Let compare the company's Debt to Asset Ratio with the average (mean) in the Banks - Regional industry:
- The MRQ average (mean) in the Banks - Regional industry is 0.915. trending down. +2
- The TTM average (mean) in the Banks - Regional industry is 0.724. trending up. -2
4.5.4.2. Debt to Equity Ratio
- 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:
Trends
- The YOY is 9.801. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 5.060. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 5.774. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 9.569 | TTM | 10.132 | -0.564 | |
TTM | 10.132 | YOY | 9.801 | +0.331 | |
TTM | 10.132 | 5Y | 5.060 | +5.072 | |
5Y | 5.060 | 10Y | 5.774 | -0.714 |
Compared to industry (Banks - Regional)
Let compare the company's Debt to Equity Ratio with the average (mean) in the Banks - Regional industry:
- The MRQ average (mean) in the Banks - Regional industry is 10.715. trending down. +2
- The TTM average (mean) in the Banks - Regional industry is 8.867. trending up. -2
4.6. Market Valuation
4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio
- Above 15 is considered overpriced but always compare 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:
Trends
- The YOY is 12.765. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 14.516. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 23.514. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 27.157 | MRQ | 27.964 | -0.807 | |
MRQ | 27.964 | TTM | 14.965 | +12.999 | |
TTM | 14.965 | YOY | 12.765 | +2.200 | |
TTM | 14.965 | 5Y | 14.516 | +0.449 | |
5Y | 14.516 | 10Y | 23.514 | -8.998 |
Compared to industry (Banks - Regional)
Let compare the company's Price to Earnings Ratio with the average (mean) in the Banks - Regional industry:
- The MRQ average (mean) in the Banks - Regional industry is 4.277. trending up. -2
- The TTM average (mean) in the Banks - Regional industry is 4.718. trending up. -2
4.6.2.2. Price To Free Cash Flow Ratio
Let's take a look of the Price To Free Cash Flow Ratio trends of 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
- The YOY is -48.293. Compared to the TTM, the mid term is trending up. +2
- The 5Y is -7.542. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 13.461. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 63.034 | MRQ | 64.906 | -1.872 | |
MRQ | 64.906 | TTM | 12.261 | +52.645 | |
TTM | 12.261 | YOY | -48.293 | +60.554 | |
TTM | 12.261 | 5Y | -7.542 | +19.803 | |
5Y | -7.542 | 10Y | 13.461 | -21.003 |
Compared to industry (Banks - Regional)
Let compare the company's priceToFreeCashFlowRatio with the average (mean) in the Banks - Regional industry:
- The MRQ average (mean) in the Banks - Regional industry is 2.582. trending up. -2
- The TTM average (mean) in the Banks - Regional industry is -0.320. trending up. +2
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio
- At or below 1 is considered healthy (always compare to 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:
Trends
- The YOY is 1.346. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.850. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 1.385. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 1.457 | MRQ | 1.500 | -0.043 | |
MRQ | 1.500 | TTM | 1.464 | +0.036 | |
TTM | 1.464 | YOY | 1.346 | +0.119 | |
TTM | 1.464 | 5Y | 0.850 | +0.614 | |
5Y | 0.850 | 10Y | 1.385 | -0.535 |
Compared to industry (Banks - Regional)
Let compare the company's Price to Book Ratio with the average (mean) in the Banks - Regional industry:
- The MRQ average (mean) in the Banks - Regional industry is 0.483. trending up. -2
- The TTM average (mean) in the Banks - Regional industry is 0.350. trending up. -2
4.6.2. Total Gains per Share
4.7 Holders & Insider Transactions
Let's take a look at which institutions, funds and insiders are holding shares of Alerus Financial Corp.
4.8.1. Institutions holding Alerus Financial Corp
Institutions are holding 39.532% of the shares of Alerus Financial Corp.
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-06-30 | ALERUS FINANCIAL NA | 8.423 | 3.1281 | 2134233 | -123250 | -5.4596 |
2024-06-30 | BlackRock Inc | 6.6254 | 0.0008 | 1678767 | 249438 | 17.4514 |
2024-06-30 | Vanguard Group Inc | 3.6627 | 0.0004 | 928066 | 16260 | 1.7833 |
2024-06-30 | Banc Funds Co LLC | 2.1453 | 1.2645 | 543586 | 0 | 0 |
2024-06-30 | Geode Capital Management, LLC | 1.5791 | 0.0007 | 400106 | 13187 | 3.4082 |
2024-06-30 | Ameriprise Financial Inc | 1.4096 | 0.0019 | 357157 | 6930 | 1.9787 |
2024-06-30 | State Street Corp | 1.374 | 0.0003 | 348152 | 766 | 0.2205 |
2024-06-30 | Endeavour Capital Advisors Inc | 1.1401 | 1.9711 | 288876 | 73342 | 34.028 |
2024-06-30 | Dimensional Fund Advisors, Inc. | 1.0838 | 0.0014 | 274615 | 7300 | 2.7309 |
2024-09-30 | Stieven Capital Advisors, L.p. | 1.0291 | 1.1283 | 260748 | 260748 | 0 |
2024-06-30 | Northern Trust Corp | 0.6783 | 0.0006 | 171880 | -5723 | -3.2224 |
2024-06-30 | American Century Companies Inc | 0.6508 | 0.002 | 164895 | -23791 | -12.6088 |
2024-06-30 | Cutler Capital Management | 0.6274 | 1.217 | 158972 | 771 | 0.4874 |
2024-06-30 | Charles Schwab Investment Management Inc | 0.5687 | 0.0005 | 144096 | 2542 | 1.7958 |
2024-06-30 | Bridgeway Capital Management, LLC | 0.4928 | 0.0573 | 124859 | 3060 | 2.5123 |
2024-06-30 | Bank of New York Mellon Corp | 0.4875 | 0.0005 | 123512 | 5323 | 4.5038 |
2024-06-30 | Morgan Stanley - Brokerage Accounts | 0.4633 | 0.0001 | 117400 | -1010 | -0.853 |
2024-06-30 | Citadel Advisors Llc | 0.3882 | 0.0004 | 98354 | 98354 | 0 |
2024-06-30 | Mairs & Power Inc | 0.3866 | 0.0186 | 97964 | -26330 | -21.1836 |
2024-06-30 | Zacks Investment Management Inc | 0.3781 | 0.0212 | 95810 | 13068 | 15.7937 |
Total | 33.5938 | 8.8157 | 8512048 | +570985 | +6.7% |
4.9.2. Funds holding Alerus Financial Corp
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-09-30 | Vanguard Total Stock Mkt Idx Inv | 2.1232 | 0.0007 | 537985 | 0 | 0 |
2024-10-31 | iShares Russell 2000 ETF | 1.9958 | 0.0151 | 505711 | -1134 | -0.2237 |
2024-09-30 | Vanguard Institutional Extnd Mkt Idx Tr | 1.1205 | 0.006 | 283926 | 7238 | 2.6159 |
2024-09-30 | Columbia Small Cap Value I | 0.9545 | 0.3625 | 241846 | 8500 | 3.6427 |
2024-09-30 | Columbia Small Cap Value I A | 0.9545 | 0.3626 | 241846 | 2100 | 0.8759 |
2024-10-31 | iShares Russell 2000 Value ETF | 0.7925 | 0.0328 | 200796 | 0 | 0 |
2024-08-31 | Fidelity Small Cap Index | 0.7217 | 0.0151 | 182867 | -4765 | -2.5395 |
2024-10-31 | Avantis US Small Cap Value ETF | 0.4588 | 0.0169 | 116249 | 0 | 0 |
2024-10-31 | Schwab US Small-Cap ETF™ | 0.443 | 0.0126 | 112242 | 0 | 0 |
2024-09-30 | Fidelity Extended Market Index | 0.4314 | 0.006 | 109308 | 3130 | 2.9479 |
2024-09-30 | Mairs & Power Small Cap | 0.3806 | 0.6816 | 96441 | 0 | 0 |
2024-09-30 | Mairs & Power Small Cap Composite | 0.3806 | 0.682 | 96441 | 0 | 0 |
2024-10-31 | EA Bridgeway Omni Small-Cap Value ETF | 0.3357 | 0.1206 | 85068 | 0 | 0 |
2024-10-31 | State St Russell Sm/Mid Cp® Indx NL Cl C | 0.3268 | 0.0037 | 82813 | -4900 | -5.5864 |
2024-09-30 | Vanguard Russell 2000 ETF | 0.3231 | 0.0151 | 81864 | 9975 | 13.8756 |
2024-06-30 | Bridgeway Omni Small-Cap Value N | 0.3165 | 0.1312 | 80200 | 0 | 0 |
2024-06-30 | Bridgeway Omni Small-Cap Value | 0.3165 | 0.1312 | 80200 | 0 | 0 |
2024-09-30 | Columbia VP Small Cap Value 1 | 0.3051 | 0.3659 | 77299 | -289 | -0.3725 |
2024-09-30 | Foundry Partners Micro Cap Value | 0.2712 | 0.2587 | 68725 | 68725 | 0 |
2024-10-31 | State St Russell Sm Cap® Indx SL Cl I | 0.2548 | 0.0135 | 64551 | 0 | 0 |
Total | 13.2068 | 3.2338 | 3346378 | +88580 | +2.6% |
5.3. Insider Transactions
Insiders are holding 8.967% of the shares of Alerus Financial Corp.
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.
2023-09-30 | 2023-12-31 | 2024-03-31 | 2024-06-30 | 2024-09-30 | ||||||
---|---|---|---|---|---|---|---|---|---|---|
Other Current Liabilities | -515,470 | 201,300 | -314,170 | -246,250 | -560,420 | 223 | -560,197 | 3,495,308 | 2,935,111 | |
Short-term Investments | 640,001 | -153,265 | 486,736 | -14,464 | 472,272 | -12,927 | 459,345 | -471,522 | -12,177 |
5.2. Latest Balance Sheet
Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.
Summary
As reported | |
---|---|
Total Liabilities | 3,698,154 |
Total Stockholder Equity | + 386,486 |
Total Assets | = 4,084,640 |
Assets
Total Current Assets
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 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
5.3. Balance Sheets Structured
Currency in USD. All numbers in thousands.
Trend | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
> Total Assets |
| 4,084,640 | 4,358,623 | 4,338,093 | 3,916,161 | 3,869,138 | 3,832,978 | 3,886,773 | 3,779,637 | 3,691,253 | 3,295,065 | 3,336,199 | 3,392,691 | 3,175,169 | 3,157,229 | 3,151,756 | 3,013,771 | 2,898,809 | 2,875,457 | 2,512,078 | 2,356,878 | 2,228,311 | 2,207,129 | 2,213,758 | 2,179,070 | 2,172,798 | 2,176,862 | 2,089,604 | 2,137,058 | 2,065,210 | 2,039,378 | 2,004,479 | 2,050,579 | 1,938,229 | 1,933,984 | 2,048,240 | 1,744,863 | 1,574,801 | 1,563,140 | 1,511,045 | 1,487,732 | 1,499,249 | 1,532,354 | 1,370,332 | 1,381,727 | 1,290,017 | 1,297,495 | 1,326,352 | 1,322,095 | 1,216,642 | 1,194,610 | 1,208,999 | 1,156,609 | 1,163,387 | 1,125,144 | 1,185,451 | 1,119,739 | 1,077,513 | 1,055,799 | 1,115,685 | 1,126,846 | 961,852 | 760,098 | 790,610 | 761,006 | 752,994 | 738,069 | 718,764 | 707,621 | 708,082 | 721,561 | 750,761 | 720,113 | 700,350 | 714,115 | 658,809 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Assets |
| 85,152 | 457,886 | 566,474 | 192,974 | 720,286 | 756,512 | 863,989 | 823,617 | 794,533 | 844,995 | 1,007,681 | 1,104,497 | 823,572 | 975,439 | 994,585 | 774,966 | 600,364 | 612,139 | 560,063 | 461,907 | 347,302 | 301,172 | 303,665 | 312,573 | 280,330 | 288,254 | 284,691 | 421,066 | 317,304 | 338,556 | 430,296 | 508,813 | 336,015 | 340,782 | 505,472 | 477,269 | 278,939 | 38,620 | 61,440 | 263,876 | 31,281 | 0 | 0 | 72,544 | 32,962 | 29,553 | 114,156 | 123,679 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash And Cash Equivalents |
| 65,975 | 438,141 | 545,772 | 129,893 | 64,724 | 65,471 | 145,181 | 58,242 | 54,167 | 37,043 | 132,832 | 242,311 | 159,454 | 315,430 | 190,217 | 172,962 | 95,751 | 210,437 | 198,489 | 144,006 | 61,174 | 44,920 | 44,848 | 40,651 | 35,837 | 39,642 | 27,206 | 121,998 | 33,386 | 42,081 | 156,843 | 207,367 | 67,530 | 71,477 | 214,193 | 266,159 | 106,033 | 38,620 | 61,440 | 45,526 | 31,281 | 0 | 0 | 72,544 | 32,962 | 29,553 | 114,156 | 123,679 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Investments |
| -12,177 | 459,345 | 472,272 | 486,736 | 640,001 | 677,454 | 705,825 | 717,324 | 729,110 | 798,797 | 866,333 | 853,649 | 655,282 | 651,546 | 795,097 | 592,342 | 495,414 | 393,727 | 354,149 | 310,350 | 278,716 | 256,252 | 258,817 | 250,174 | 244,493 | 248,612 | 257,485 | 272,466 | 283,918 | 296,475 | 273,453 | 276,952 | 268,485 | 269,305 | 291,279 | 190,396 | 172,906 | 0 | 0 | 204,141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Receivables |
| 16,469 | 16,877 | 16,149 | 57,283 | 15,561 | 13,587 | 12,983 | 12,869 | 11,256 | 9,155 | 8,516 | 8,537 | 8,836 | 8,463 | 9,271 | 9,662 | 9,199 | 7,975 | 7,425 | 7,551 | 7,412 | 0 | 0 | 21,748 | 0 | 0 | 0 | 26,602 | 0 | 0 | 0 | 24,494 | 0 | 0 | 0 | 20,714 | 0 | 0 | 0 | 14,209 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Assets |
| 85,152 | 457,886 | 566,474 | 192,974 | 80,285 | 79,058 | 158,164 | 113,093 | 80,451 | 47,058 | -866,333 | -853,649 | 1,256,935 | 1,305,033 | 1,279,255 | 1,546,996 | 1,729,041 | 1,793,505 | 1,521,522 | 1,490,036 | 1,518,734 | 1,570,706 | 1,570,730 | 1,535,376 | 1,574,044 | 1,564,452 | 1,471,347 | 1,360,836 | 1,383,988 | 1,322,500 | 1,216,900 | 1,173,300 | 1,246,662 | 1,234,049 | 1,159,595 | 1,025,232 | 1,076,766 | 0 | 0 | 966,127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Assets |
| 121,081 | 3,900,737 | 3,771,619 | 3,723,187 | 1,033,916 | 1,079,042 | 1,112,865 | 1,134,132 | 1,148,687 | 1,202,069 | 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 | 36,810 | 0 | 0 | 377,252 | 38,977 | 37,295 | 37,606 | 89,358 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property Plant Equipment |
| 28,058 | 22,199 | 23,274 | 23,376 | 23,168 | 23,928 | 22,753 | 22,707 | 20,548 | 20,619 | 20,979 | 22,097 | 22,224 | 23,050 | 25,898 | 27,207 | 28,661 | 29,455 | 28,337 | 28,972 | 30,027 | 31,298 | 31,795 | 21,743 | 21,185 | 21,589 | 20,919 | 21,229 | 22,405 | 22,839 | 23,378 | 24,262 | 24,790 | 25,799 | 26,089 | 22,419 | 21,216 | 21,043 | 21,231 | 21,456 | 21,675 | 22,118 | 22,501 | 97,580 | 22,701 | 22,309 | 22,399 | 89,358 | 21,606 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill |
| 46,783 | 46,783 | 46,783 | 46,783 | 46,783 | 47,087 | 47,087 | 47,087 | 46,060 | 31,337 | 31,490 | 31,490 | 30,201 | 30,201 | 30,201 | 30,201 | 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 | 27,682 | 27,682 | 27,053 | 3,683 | 3,264 | 3,837 | 1,261 | 3,264 | 1,415 | 2,539 | 664 | 664 | 664 | 664 | 664 | 664 | 664 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Investments |
| 750,624 | 748,745 | 768,757 | 786,265 | 943,269 | 985,870 | 1,019,473 | 1,039,226 | 3,368,912 | 1,130,538 | 1,206,483 | 1,205,710 | 2,847,100 | 797,862 | 795,097 | 2,659,911 | 2,633,807 | 393,727 | 354,149 | 313,172 | 281,391 | 256,252 | 258,817 | 260,289 | 244,493 | 248,612 | 257,485 | 277,137 | 283,918 | 296,475 | 273,453 | 1,665,311 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets |
| 13,186 | 16,473 | 17,817 | 19,210 | 20,696 | 22,157 | 23,552 | 25,098 | 26,559 | 19,575 | 20,968 | 22,130 | 24,369 | 25,644 | 26,720 | 27,906 | 18,000 | 19,302 | 20,678 | 22,236 | 23,528 | 20,372 | 21,422 | 27,096 | 23,523 | 24,719 | 25,915 | 31,797 | 28,307 | 29,716 | 31,165 | 37,506 | 32,590 | 34,349 | 36,754 | 21,751 | 19,116 | 20,433 | 23,560 | 22,442 | 13,720 | 17,003 | 14,785 | 15,678 | 15,612 | 14,322 | 14,543 | 15,915 | 16,243 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Earning Assets |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 461,772 | 393,191 | 381,259 | 346,593 | 358,653 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long-term Assets Other |
| -25,664 | 3,731,622 | 3,629,812 | 3,549,132 | -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 | -36,810 | 0 | 0 | -377,252 | -38,977 | -37,295 | -37,606 | -89,358 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Liabilities |
| 3,698,154 | 3,985,397 | 3,966,458 | 3,547,034 | 3,519,736 | 3,475,293 | 3,527,655 | 3,422,765 | 3,346,414 | 2,987,907 | 62,752 | 63,208 | 63,391 | 63,860 | 66,160 | 66,596 | 67,416 | 68,008 | 67,242 | 67,633 | 68,176 | 1,993,364 | 2,009,809 | 58,824 | 1,981,739 | 1,990,518 | 58,822 | 1,956,487 | 1,883,070 | 1,860,814 | 58,815 | 58,813 | 1,768,440 | 1,765,447 | 1,882,307 | 1,562,042 | 1,392,769 | 21,443 | 21,480 | 1,316,646 | 21,529 | 1,368,897 | 1,211,420 | 1,228,416 | 21,660 | 21,692 | 21,723 | 1,179,201 | 1,077,547 | 1,060,471 | 1,079,277 | 1,029,359 | 1,038,044 | 1,023,673 | 1,087,476 | 1,022,749 | 981,808 | 962,125 | 1,025,081 | 1,038,504 | 877,277 | 677,139 | 709,114 | 678,521 | 669,588 | 655,066 | 635,055 | 625,332 | 627,545 | 643,240 | 672,602 | 643,234 | 621,061 | 635,790 | 581,168 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Liabilities |
| 3,179,811 | 3,483,074 | 3,456,634 | 2,924,874 | 515,470 | 492,060 | 372,145 | 378,080 | 200,000 | 242,350 | 2,944,942 | 11,614 | 2,758,583 | 2,748,978 | 9,409 | 9,409 | 8,628 | 2,511,508 | 2,160,297 | 7,891 | 1,877,752 | 141,445 | 12,050 | 1,923,200 | 73,930 | 112,260 | 1,847,727 | 30,000 | 194,395 | 131,630 | 1,772,515 | 0 | 951 | 2,647 | 8,174 | 711 | 9,834 | 0 | 0 | 634 | 0 | 0 | 0 | 16,308 | 0 | 0 | 0 | 29,093 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Debt |
| 244,700 | 560,197 | 560,420 | 314,170 | 515,470 | 492,060 | 372,145 | 378,080 | 253,830 | 242,350 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 141,445 | 12,050 | 0 | 73,930 | 112,260 | 58,822 | 30,000 | 194,395 | 131,630 | 58,815 | 729 | 951 | 2,647 | 8,174 | 0 | 9,834 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short Long Term Debt |
| 200,000 | 200,000 | 200,000 | 314,170 | 515,470 | 492,060 | 372,145 | 378,080 | 253,830 | 242,350 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 141,445 | 12,050 | 0 | 0 | 0 | 58,822 | 88,819 | 253,212 | 190,447 | 58,815 | 729 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounts payable |
| 0 | 0 | 0 | 0 | 0 | 64,732 | 59,115 | 64,456 | 68,135 | 2,619,550 | 2,892,267 | 2,920,551 | 45,495 | 2,710,940 | 2,717,573 | 45,019 | 47,020 | 2,453,153 | 2,121,514 | 1,971,316 | 1,833,113 | 1,753,365 | 1,902,494 | 1,799,293 | 1,817,709 | 1,788,534 | 1,820,028 | 1,834,962 | 1,599,939 | 1,641,409 | 1,743,105 | 1,785,209 | 1,680,349 | 1,675,830 | 1,766,084 | 711 | 1,344,600 | 1,305,549 | 1,282,316 | 634 | 1,218,330 | 1,225,554 | 1,168,219 | 16,308 | 1,093,167 | 1,062,220 | 1,130,197 | 1,115,750 | 1,025,599 | 988,047 | 1,030,479 | 985,110 | 992,617 | 983,159 | 1,040,575 | 950,780 | 931,273 | 907,696 | 970,882 | 946,099 | 836,722 | 639,175 | 670,422 | 632,276 | 580,103 | 554,291 | 589,511 | 585,677 | 573,957 | 595,233 | 649,869 | 591,990 | 572,808 | 559,556 | 516,145 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Liabilities |
| 2,935,111 | -560,197 | -560,420 | -314,170 | -515,470 | -492,060 | -372,145 | -42,369 | -99,719 | -242,350 | 2,892,267 | 2,920,551 | 2,713,088 | 2,710,940 | 2,717,573 | 9,409 | 2,462,370 | 2,453,153 | 2,121,514 | 1,971,316 | 0 | -141,445 | -12,050 | 24,197 | -73,930 | -112,260 | 1,820,028 | -30,000 | -194,395 | -131,630 | 1,743,105 | 1,785,209 | -951 | -2,647 | -8,174 | -711 | -9,834 | 0 | 0 | -634 | 0 | 0 | 0 | -16,308 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Liabilities |
| 3,443,811 | 502,323 | 509,824 | 622,160 | 65,214 | 65,646 | 372,145 | 378,080 | 200,000 | 62,726 | 62,752 | 63,208 | 63,391 | 63,860 | 66,160 | 66,596 | 67,416 | 68,008 | 67,242 | 67,633 | 68,176 | 58,808 | 58,823 | 58,824 | 58,824 | 58,823 | 58,822 | 58,819 | 58,817 | 58,817 | 58,815 | 58,813 | 58,500 | 58,496 | 78,492 | 70,744 | 21,406 | 21,443 | 21,480 | 21,494 | 21,529 | 0 | 0 | 21,630 | 21,660 | 21,692 | 21,723 | 21,755 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long term Debt Total |
| 0 | 0 | 0 | 0 | 0 | 58,900 | 58,872 | 58,843 | 58,836 | 58,870 | 58,902 | 58,933 | 58,963 | 58,992 | 59,020 | 58,735 | 58,745 | 58,754 | 58,762 | 58,769 | 58,775 | 58,808 | 58,823 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Capital Lease Obligations Min Short Term Debt |
| -235,057 | -555,000 | -555,000 | -308,419 | -509,184 | -485,314 | -366,600 | -372,178 | -250,028 | -238,494 | 3,850 | 4,275 | 4,428 | 4,868 | 7,140 | 7,861 | 9,155 | 9,791 | 9,069 | 9,504 | 10,091 | -141,445 | -12,050 | 0 | -73,930 | -112,260 | -58,822 | -30,000 | -194,395 | -131,630 | -58,815 | -729 | -951 | -2,647 | -8,174 | 0 | -9,834 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long-term Liabilities Other |
| 0 | 0 | 0 | 0 | 0 | 6,746 | 5,545 | 5,902 | 3,802 | 3,856 | 3,850 | 4,275 | 4,428 | 4,868 | 7,140 | 7,861 | 8,671 | 9,254 | 8,480 | 8,864 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Stockholder Equity |
| 386,486 | 373,226 | 371,635 | 369,127 | 349,402 | 357,685 | 359,118 | 356,872 | 344,839 | 307,158 | 328,505 | 359,403 | 353,195 | 344,391 | 329,234 | 330,163 | 322,003 | 305,732 | 293,608 | 285,728 | 281,403 | 213,765 | 203,949 | 196,954 | 191,059 | 186,344 | 183,055 | 180,571 | 182,140 | 178,564 | 173,149 | 168,785 | 169,789 | 168,537 | 165,933 | 182,821 | 182,032 | 178,427 | 175,249 | 171,086 | 167,232 | 163,457 | 153,311 | 153,311 | 152,605 | 148,828 | 146,972 | 142,894 | 139,095 | 134,139 | 129,722 | 127,250 | 125,343 | 101,471 | 97,975 | 96,990 | 95,705 | 93,674 | 90,604 | 88,342 | 84,575 | 82,959 | 81,496 | 82,485 | 83,406 | 83,003 | 83,709 | 82,289 | 80,537 | 78,321 | 78,159 | 76,879 | 79,289 | 78,325 | 77,641 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock |
| 19,790 | 19,778 | 19,777 | 19,734 | 19,848 | 19,915 | 20,067 | 19,992 | 19,987 | 17,306 | 17,289 | 17,213 | 17,208 | 17,198 | 17,190 | 17,125 | 17,122 | 17,120 | 17,106 | 17,050 | 17,049 | 42,492 | 41,846 | 13,775 | 40,671 | 40,442 | 39,942 | 13,699 | 39,558 | 39,337 | 37,458 | 13,534 | 37,738 | 37,027 | 36,611 | 13,434 | 40,026 | 39,714 | 39,447 | 13,346 | 38,201 | 28,824 | 27,562 | 26,581 | 26,551 | 25,846 | 25,402 | 24,167 | 21,200 | 0 | 0 | 22,258 | 0 | 0 | 0 | 19,750 | 0 | 0 | 0 | 18,782 | 0 | 0 | 0 | 18,023 | 0 | 0 | 0 | 17,264 | 0 | 0 | 0 | 16,723 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Retained Earnings Total Equity |
| 0 | 0 | 0 | 0 | 0 | 285,839 | 280,540 | 280,426 | 273,132 | 267,128 | 260,967 | 253,567 | 243,638 | 233,397 | 224,480 | 212,163 | 204,581 | 189,528 | 180,650 | 178,092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated Other Comprehensive Income |
| -63,424 | -75,029 | -74,256 | -73,655 | -113,483 | -100,742 | -96,307 | -98,641 | -102,909 | -70,405 | -42,324 | -4,255 | 566 | 2,523 | -2,956 | 10,638 | 10,543 | 9,771 | 7,149 | 1,936 | 3,085 | 1,485 | -1,326 | -3,601 | -5,639 | -4,617 | -3,695 | -1,131 | 22 | -99 | -749 | -1,938 | 2,600 | 3,073 | 2,285 | 1,049 | 1,810 | 0 | 0 | 1,370 | 0 | 0 | 0 | 209 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Capital Surplus |
| 0 | 0 | 0 | 0 | 0 | 152,673 | 154,818 | 155,095 | 154,629 | 93,129 | 92,573 | 92,878 | 91,783 | 91,273 | 90,520 | 90,237 | 89,757 | 89,313 | 88,703 | 88,650 | 88,230 | 28,676 | 28,045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Stockholders Equity |
| 151,257 | 150,857 | 150,740 | 150,343 | 151,875 | 152,673 | 154,818 | 155,095 | 154,629 | 93,129 | 92,573 | 92,878 | 91,783 | 91,273 | 90,520 | 90,237 | 89,757 | 89,313 | 88,703 | 88,650 | 88,230 | 1,485 | -1,326 | 27,743 | -5,639 | -4,617 | -3,695 | 26,040 | 22 | -99 | -749 | 23,882 | 0 | 0 | 0 | 85,234 | 0 | 1,277 | 2,312 | 82,184 | 342 | 0 | 133,311 | -6,638 | 922 | 1,172 | 4,442 | 4,853 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.4. Balance Sheets
Currency in USD. All numbers in thousands.