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

Arrow Financial Corporation
Buy, Hold or Sell?

Let's analyze Arrow Financial Corporation together

I guess you are interested in Arrow Financial Corporation. 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 Arrow Financial Corporation. 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 Arrow Financial Corporation

I send you an email if I find something interesting about Arrow Financial Corporation.

1. Quick Overview

1.1. Quick analysis of Arrow Financial Corporation (30 sec.)










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

How much money do you get?

How much money do you get?
$1.08
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$23.49
Expected worth in 1 year
$-191.93
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
$-214.34
Return On Investment
-648.2%

For what price can you sell your share?

Current Price per Share
$33.07
Expected price per share
$30.25 - $34.63
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Arrow Financial Corporation (5 min.)




Live pricePrice per Share (EOD)
$33.07
Intrinsic Value Per Share
$-69.02 - $-4.54
Total Value Per Share
$-45.52 - $18.95

2.2. Growth of Arrow Financial Corporation (5 min.)




Is Arrow Financial Corporation growing?

Current yearPrevious yearGrowGrow %
How rich?$393.3m$1.2b-$902.4m-235.3%

How much money is Arrow Financial Corporation making?

Current yearPrevious yearGrowGrow %
Making money$8.2m$10.1m-$1.8m-22.8%
Net Profit Margin15.6%28.0%--

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

2.3. Financial Health of Arrow Financial Corporation (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 Arrow Financial Corporation?

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

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

Speculation

The Price per Share of Arrow Financial Corporation is $33.07. 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 Arrow Financial Corporation.
  • 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 Arrow Financial Corporation, 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 $23.49. Based on the TTM, the Book Value Change Per Share is $-53.86 per quarter. Based on the YOY, the Book Value Change Per Share is $54.57 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 $0.27 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Arrow Financial Corporation.

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 Eps0.541.6%0.491.5%0.561.7%0.621.9%0.541.6%
Usd Book Value Change Per Share0.611.8%-53.86-162.9%54.57165.0%0.300.9%0.290.9%
Usd Dividend Per Share0.270.8%0.270.8%0.702.1%0.341.0%0.270.8%
Usd Total Gains Per Share0.882.7%-53.59-162.0%55.27167.1%0.641.9%0.561.7%
Usd Price Per Share28.66-26.92-23.42-27.70-27.67-
Price to Earnings Ratio13.37-13.80-11.18-11.56-13.57-
Price-to-Total Gains Ratio32.53-34.95-10.83-27.34-44.11-
Price to Book Ratio1.22-1.18-0.93-1.29-1.61-
Price-to-Total Gains Ratio32.53-34.95-10.83-27.34-44.11-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share33.07
Number of shares30
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.270.34
Usd Book Value Change Per Share-53.860.30
Usd Total Gains Per Share-53.590.64
Gains per Quarter (30 shares)-1,607.5819.25
Gains per Year (30 shares)-6,430.3477.00
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
132-6463-6440413667
265-12925-128708272144
397-19388-19300122109221
4130-25851-25730163145298
5162-32314-32160204181375
6194-38776-38590245217452
7227-45239-45020286253529
8259-51702-51450326290606
9292-58165-57880367326683
10324-64627-64310408362760

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%125.02.00.098.4%
Book Value Change Per Share3.01.00.075.0%7.05.00.058.3%15.05.00.075.0%35.05.00.087.5%99.028.00.078.0%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%122.00.05.096.1%
Total Gains per Share3.01.00.075.0%8.04.00.066.7%16.04.00.080.0%36.04.00.090.0%112.015.00.088.2%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Arrow Financial Corporation 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--0.611-53.856+8919%54.568-99%0.302+102%0.288+112%
Book Value Per Share--23.49222.780+3%75.510-69%31.830-26%23.110+2%
Current Ratio--0.4590.340+35%12.070-96%-47391.808+10314488%-23684.855+5154889%
Debt To Asset Ratio--0.9110.911+0%0.695+31%0.868+5%0.889+2%
Debt To Equity Ratio--10.21610.186+0%7.833+30%9.737+5%9.938+3%
Dividend Per Share--0.2700.270+0%0.699-61%0.340-20%0.272-1%
Eps--0.5360.490+9%0.560-4%0.619-13%0.535+0%
Free Cash Flow Per Share---0.926-0.220-76%0.850-209%0.561-265%0.530-275%
Free Cash Flow To Equity Per Share--4.9140.292+1581%-7.943+262%1.917+156%2.313+112%
Gross Profit Margin--1.0000.532+88%0.975+3%0.885+13%0.925+8%
Intrinsic Value_10Y_max---4.544--------
Intrinsic Value_10Y_min---69.016--------
Intrinsic Value_1Y_max--1.751--------
Intrinsic Value_1Y_min--0.295--------
Intrinsic Value_3Y_max--3.579--------
Intrinsic Value_3Y_min---5.354--------
Intrinsic Value_5Y_max--3.380--------
Intrinsic Value_5Y_min---17.799--------
Market Cap553558730.000+13%479825720.000453245192.500+6%396888252.917+21%465131743.893+3%463939904.344+3%
Net Profit Margin--0.1820.156+16%0.280-35%0.284-36%0.286-37%
Operating Margin--0.0130.001+1261%0.237-94%0.304-96%0.346-96%
Operating Ratio---0.0790.043-285%0.053-249%-0.324+308%-0.430+442%
Pb Ratio1.408+13%1.2201.181+3%0.927+32%1.291-6%1.609-24%
Pe Ratio15.422+13%13.36613.797-3%11.180+20%11.559+16%13.566-1%
Price Per Share33.070+13%28.66026.918+6%23.418+22%27.697+3%27.671+4%
Price To Free Cash Flow Ratio-8.925-15%-7.7352.454-415%9.795-179%11.052-170%12.853-160%
Price To Total Gains Ratio37.535+13%32.53034.953-7%10.832+200%27.336+19%44.114-26%
Quick Ratio--0.0730.589-88%22.851-100%-76132.603+104413872%-38058.188+52195859%
Return On Assets--0.0020.002+6%0.002-18%0.003-24%0.003-26%
Return On Equity--0.0230.021+6%0.028-20%0.030-24%0.031-26%
Total Gains Per Share--0.881-53.586+6182%55.267-98%0.642+37%0.560+57%
Usd Book Value--393311000.000383521750.000+3%1285994500.000-69%537651200.000-27%389258175.000+1%
Usd Book Value Change Per Share--0.611-53.856+8919%54.568-99%0.302+102%0.288+112%
Usd Book Value Per Share--23.49222.780+3%75.510-69%31.830-26%23.110+2%
Usd Dividend Per Share--0.2700.270+0%0.699-61%0.340-20%0.272-1%
Usd Eps--0.5360.490+9%0.560-4%0.619-13%0.535+0%
Usd Free Cash Flow---15509000.000-3727250.000-76%14454500.000-207%9429500.000-264%8895600.000-274%
Usd Free Cash Flow Per Share---0.926-0.220-76%0.850-209%0.561-265%0.530-275%
Usd Free Cash Flow To Equity Per Share--4.9140.292+1581%-7.943+262%1.917+156%2.313+112%
Usd Market Cap553558730.000+13%479825720.000453245192.500+6%396888252.917+21%465131743.893+3%463939904.344+3%
Usd Price Per Share33.070+13%28.66026.918+6%23.418+22%27.697+3%27.671+4%
Usd Profit--8975000.0008240500.000+9%10119750.000-11%10528850.000-15%9037050.000-1%
Usd Revenue--49443000.00052903500.000-7%35915500.000+38%38567800.000+28%32316125.000+53%
Usd Total Gains Per Share--0.881-53.586+6182%55.267-98%0.642+37%0.560+57%
 EOD+5 -3MRQTTM+26 -10YOY+10 -265Y+16 -2010Y+21 -15

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1515.422
Price to Book Ratio (EOD)Between0-11.408
Net Profit Margin (MRQ)Greater than00.182
Operating Margin (MRQ)Greater than00.013
Quick Ratio (MRQ)Greater than10.073
Current Ratio (MRQ)Greater than10.459
Debt to Asset Ratio (MRQ)Less than10.911
Debt to Equity Ratio (MRQ)Less than110.216
Return on Equity (MRQ)Greater than0.150.023
Return on Assets (MRQ)Greater than0.050.002
Total3/10 (30.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5059.797
Ma 20Greater thanMa 5032.739
Ma 50Greater thanMa 10030.248
Ma 100Greater thanMa 20029.648
OpenGreater thanClose33.030
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Arrow Financial Corporation

Arrow Financial Corporation, a bank holding company, provides commercial and consumer banking, and financial products and services. The company's deposit products include demand deposits, interest-bearing checking accounts, savings deposits, time deposits, and other time deposits. Its lending activities comprise commercial loans, such as term loans, time notes, and lines of credit; and commercial real estate loans to finance real estate purchases, refinancing, expansions, and enhancement to commercial properties, as well as commercial construction and land development loans to finance projects. The company's lending activities also include consumer installment loans to finance personal expenditures, personal lines of credit, overdraft protection, and automobile loans; and residential real estate loans, fixed home equity loans, and home equity lines of credit for consumers to finance home improvements, debt consolidation, education, and other uses. In addition, it maintains an indirect lending program. Further, the company provides retirement planning, trust, and estate administration services for individuals, as well as pension, profit-sharing, and employee benefit plan administration services for corporations. Additionally, it offers insurance agency services comprising group health care policies and life insurance, and property and casualty insurance products; and investment advisory services to its proprietary mutual funds, as well as holds a real estate investment trust. It operates in the northeastern region of New York State in Warren, Washington, Saratoga, Essex, Clinton, Rensselaer, Albany, and Schenectady counties. Arrow Financial Corporation was founded in 1851 and is headquartered in Glens Falls, New York.

Fundamental data was last updated by Penke on 2024-11-14 10:32:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is 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 inefficient.
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 Arrow Financial Corporation earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Arrow Financial Corporation to the Banks - Regional industry mean.
  • A Net Profit Margin of 18.2% means that $0.18 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Arrow Financial Corporation:

  • The MRQ is 18.2%. The company is making a huge profit. +2
  • The TTM is 15.6%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ18.2%TTM15.6%+2.5%
TTM15.6%YOY28.0%-12.3%
TTM15.6%5Y28.4%-12.8%
5Y28.4%10Y28.6%-0.2%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ18.2%40.2%-22.0%
TTM15.6%31.4%-15.8%
YOY28.0%28.8%-0.8%
5Y28.4%24.7%+3.7%
10Y28.6%21.4%+7.2%
4.3.1.2. Return on Assets

Shows how efficient Arrow Financial Corporation is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Arrow Financial Corporation to the Banks - Regional industry mean.
  • 0.2% Return on Assets means that Arrow Financial Corporation generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Arrow Financial Corporation:

  • The MRQ is 0.2%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.2%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.2%TTM0.2%+0.0%
TTM0.2%YOY0.2%-0.1%
TTM0.2%5Y0.3%-0.1%
5Y0.3%10Y0.3%0.0%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2%0.2%+0.0%
TTM0.2%0.2%0.0%
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 Arrow Financial Corporation is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Arrow Financial Corporation to the Banks - Regional industry mean.
  • 2.3% Return on Equity means Arrow Financial Corporation generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Arrow Financial Corporation:

  • The MRQ is 2.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.3%TTM2.1%+0.1%
TTM2.1%YOY2.8%-0.7%
TTM2.1%5Y3.0%-0.9%
5Y3.0%10Y3.1%-0.1%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3%2.8%-0.5%
TTM2.1%2.5%-0.4%
YOY2.8%2.7%+0.1%
5Y3.0%2.4%+0.6%
10Y3.1%2.7%+0.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Arrow Financial Corporation.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Arrow Financial Corporation is operating .

  • Measures how much profit Arrow Financial Corporation 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 Arrow Financial Corporation to the Banks - Regional industry mean.
  • An Operating Margin of 1.3% means the company generated $0.01  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Arrow Financial Corporation:

  • The MRQ is 1.3%. The company is operating less efficient.
  • The TTM is 0.1%. The company is operating inefficient. -1
Trends
Current periodCompared to+/- 
MRQ1.3%TTM0.1%+1.2%
TTM0.1%YOY23.7%-23.6%
TTM0.1%5Y30.4%-30.3%
5Y30.4%10Y34.6%-4.1%
4.3.2.2. Operating Ratio

Measures how efficient Arrow Financial Corporation is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • An Operation Ratio of -0.08 means that the operating costs are $-0.08 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Arrow Financial Corporation:

  • The MRQ is -0.079.
  • The TTM is 0.043. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ-0.079TTM0.043-0.122
TTM0.043YOY0.053-0.010
TTM0.0435Y-0.324+0.367
5Y-0.32410Y-0.430+0.106
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Arrow Financial Corporation.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Arrow Financial Corporation 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 0.46 means the company has $0.46 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Arrow Financial Corporation:

  • The MRQ is 0.459. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.340. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.459TTM0.340+0.119
TTM0.340YOY12.070-11.729
TTM0.3405Y-47,391.808+47,392.149
5Y-47,391.80810Y-23,684.855-23,706.953
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM0.3402.176-1.836
YOY12.0702.383+9.687
5Y-47,391.8081.117-47,392.925
10Y-23,684.85511.601-23,696.456
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Arrow Financial Corporation to the Banks - Regional industry mean.
  • A Quick Ratio of 0.07 means the company can pay off $0.07 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Arrow Financial Corporation:

  • The MRQ is 0.073. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.589. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.073TTM0.589-0.516
TTM0.589YOY22.851-22.262
TTM0.5895Y-76,132.603+76,133.192
5Y-76,132.60310Y-38,058.188-38,074.415
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM0.589-0.015+0.604
YOY22.8512.384+20.467
5Y-76,132.6030.682-76,133.285
10Y-38,058.18817.526-38,075.714
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Arrow Financial Corporation.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Arrow Financial Corporation assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Arrow Financial Corporation to Banks - Regional industry mean.
  • A Debt to Asset Ratio of 0.91 means that Arrow Financial Corporation assets are financed with 91.1% credit (debt) and the remaining percentage (100% - 91.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Arrow Financial Corporation:

  • The MRQ is 0.911. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.911. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.911TTM0.911+0.000
TTM0.911YOY0.695+0.216
TTM0.9115Y0.868+0.043
5Y0.86810Y0.889-0.021
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9110.915-0.004
TTM0.9110.724+0.187
YOY0.6950.326+0.369
5Y0.8680.761+0.107
10Y0.8890.847+0.042
4.5.4.2. Debt to Equity Ratio

Measures if Arrow Financial Corporation is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Arrow Financial Corporation to the Banks - Regional industry mean.
  • A Debt to Equity ratio of 1,021.6% means that company has $10.22 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Arrow Financial Corporation:

  • The MRQ is 10.216. The company is unable to pay all its debts with equity. -1
  • The TTM is 10.186. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ10.216TTM10.186+0.031
TTM10.186YOY7.833+2.352
TTM10.1865Y9.737+0.449
5Y9.73710Y9.938-0.201
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ10.21610.715-0.499
TTM10.1868.867+1.319
YOY7.8333.978+3.855
5Y9.7379.345+0.392
10Y9.93811.610-1.672
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 Arrow Financial Corporation generates.

  • Above 15 is considered overpriced but always compare Arrow Financial Corporation to the Banks - Regional industry mean.
  • A PE ratio of 13.37 means the investor is paying $13.37 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Arrow Financial Corporation:

  • The EOD is 15.422. Based on the earnings, the company is fair priced.
  • The MRQ is 13.366. Based on the earnings, the company is underpriced. +1
  • The TTM is 13.797. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD15.422MRQ13.366+2.057
MRQ13.366TTM13.797-0.431
TTM13.797YOY11.180+2.617
TTM13.7975Y11.559+2.238
5Y11.55910Y13.566-2.007
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD15.4223.986+11.436
MRQ13.3664.277+9.089
TTM13.7974.718+9.079
YOY11.1805.611+5.569
5Y11.5599.054+2.505
10Y13.5669.531+4.035
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 Arrow Financial Corporation:

  • The EOD is -8.925. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -7.735. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 2.454. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-8.925MRQ-7.735-1.190
MRQ-7.735TTM2.454-10.188
TTM2.454YOY9.795-7.342
TTM2.4545Y11.052-8.598
5Y11.05210Y12.853-1.801
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD-8.9252.406-11.331
MRQ-7.7352.582-10.317
TTM2.454-0.320+2.774
YOY9.7950.514+9.281
5Y11.0520.452+10.600
10Y12.8530.106+12.747
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 Arrow Financial Corporation 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 1.22 means the investor is paying $1.22 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Arrow Financial Corporation:

  • The EOD is 1.408. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.220. Based on the equity, the company is underpriced. +1
  • The TTM is 1.181. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.408MRQ1.220+0.188
MRQ1.220TTM1.181+0.038
TTM1.181YOY0.927+0.254
TTM1.1815Y1.291-0.110
5Y1.29110Y1.609-0.318
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD1.4080.450+0.958
MRQ1.2200.483+0.737
TTM1.1810.350+0.831
YOY0.9270.182+0.745
5Y1.2910.620+0.671
10Y1.6090.894+0.715
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 Arrow Financial Corporation.

4.8.1. Institutions holding Arrow Financial Corporation

Institutions are holding 49.764% of the shares of Arrow Financial Corporation.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30ARROW FINANCIAL CORP(Junk)11.63284.946719465951197156.553
2024-06-30BlackRock Inc7.72430.00081292552923607.6954
2024-06-30Vanguard Group Inc5.0430.0004843886486126.1126
2024-06-30Dimensional Fund Advisors, Inc.4.18470.0048700253312684.6739
2024-06-30State Street Corp2.34680.0005392697159884.2441
2024-06-30Geode Capital Management, LLC2.32720.00093894274713413.7701
2024-06-30Morgan Stanley - Brokerage Accounts1.94470.0003325412-38824-10.659
2024-06-30American Century Companies Inc1.59350.00432666513215813.7138
2024-06-30Renaissance Technologies Corp1.50550.0111251921-17084-6.3508
2024-06-30ING Investment Management LLC1.0340.00511730262401916.1194
2024-06-30Northern Trust Corp0.85180.0006142545-3044-2.0908
2024-06-30Charles Schwab Investment Management Inc0.80090.000713402136492.7989
2024-06-30Bank of New York Mellon Corp0.77280.00061293261382911.9735
2024-06-30Franklin Resources Inc0.75440.001126245-8561-6.3506
2024-06-30Hotchkis & Wiley Capital Management LLC0.70240.010711753082007.5002
2024-06-30Rockefeller Capital Management L.P.0.69570.00861164135220.4504
2024-06-30Nuveen Asset Management, LLC0.34770.00045818300
2024-06-30UBS Group AG0.33970.000456842-10679-15.8158
2024-06-30Goldman Sachs Group Inc0.29370.0002491481247134.0022
2024-06-30Amvescap Plc.0.27950.000346767-5593-10.6818
Total 45.17514.99847559440+366140+4.8%

4.9.2. Funds holding Arrow Financial Corporation

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31iShares Russell 2000 ETF2.72820.0192456673-1022-0.2233
2024-09-30Vanguard Total Stock Mkt Idx Inv2.67050.000744700700
2024-10-31Avantis US Small Cap Value ETF1.52120.053325463300
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.33120.0059222829-45056-16.8192
2024-08-31Fidelity Small Cap Index1.00580.0188168368-4728-2.7314
2024-10-31iShares Russell 2000 Value ETF0.97280.037616283100
2024-09-30DFA US Micro Cap I0.93520.058615654100
2024-09-30DFA US Targeted Value I0.69160.0241157595740.4983
2024-09-30Franklin Mutual Small-Mid Cap Val A0.66761.525811175000
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.65450.007109557-3400-3.01
2024-09-30Fidelity Extended Market Index0.5050.005884525-16663-16.4674
2024-09-30DFA US Small Cap I0.49110.01418220300
2024-09-30Vanguard Russell 2000 ETF0.45150.017475569931014.0509
2024-10-31Dimensional US Targeted Value ETF0.43440.01997271100
2024-10-31Schwab US Small-Cap ETF™0.41390.01126928500
2024-10-31State St Russell Sm Cap® Indx SL Cl I0.35930.01776013700
2024-09-30Voya Small Company Port I0.35870.567260043-53-0.0882
2024-09-30Voya Small Cap Core Trust0.27580.562346167-2597-5.3257
2024-09-30Voya MI Dynamic Small Cap0.27580.562346167-2597-5.3257
2024-10-31First Trust Dow Jones Sel MicroCap ETF0.27060.77044529000
Total 17.01474.29922848045-66232-2.3%

5.3. Insider Transactions

Insiders are holding 2.808% of the shares of Arrow Financial Corporation.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-04Raymond F O'conorSELL200028.5
2024-10-01Raymond F O'conorSELL200028.04
2024-09-03Raymond F O'conorSELL200030.09
2024-08-15Raymond F O'conorSELL200028.13
2024-05-10Raymond F O'conorSELL400023.63
2023-11-28Andrew J WiseBUY100024.76
2023-11-22Andrew J WiseBUY100024.49
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
Net Debt  -95,3599,541-85,818-60,097-145,91582,422-63,493133,12469,631



5.2. Latest Balance Sheet

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

Summary
Total Assets4,411,449
Total Liabilities4,018,138
Total Stockholder Equity393,311
 As reported
Total Liabilities 4,018,138
Total Stockholder Equity+ 393,311
Total Assets = 4,411,449

Assets

Total Assets4,411,449
Total Current Assets340,088
Long-term Assets85,911
Total Current Assets
Cash And Cash Equivalents 53,969
Other Current Assets 340,088
Total Current Assets  (as reported)340,088
Total Current Assets  (calculated)394,057
+/- 53,969
Long-term Assets
Property Plant Equipment 59,932
Goodwill 23,789
Intangible Assets 2,190
Long-term Assets Other -290,471
Long-term Assets  (as reported)85,911
Long-term Assets  (calculated)-204,560
+/- 290,471

Liabilities & Shareholders' Equity

Total Current Liabilities740,170
Long-term Liabilities3,277,968
Total Stockholder Equity393,311
Total Current Liabilities
Other Current Liabilities 740,170
Total Current Liabilities  (as reported)740,170
Total Current Liabilities  (calculated)740,170
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)3,277,968
Long-term Liabilities  (calculated)0
+/- 3,277,968
Total Stockholder Equity
Common Stock22,067
Retained Earnings 77,429
Accumulated Other Comprehensive Income -25,968
Other Stockholders Equity 319,783
Total Stockholder Equity (as reported)393,311
Total Stockholder Equity (calculated)393,311
+/-0
Other
Cash and Short Term Investments 53,969
Common Stock Shares Outstanding 16,742
Liabilities and Stockholders Equity 4,411,449
Net Debt 69,631
Net Working Capital -400,082
Short Long Term Debt Total 123,600



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
845,900
813,900
794,600
769,900
0
0
0
722,400
720,600
719,000
741,700
733,400
752,600
744,200
0
746,400
0
778,500
802,300
789,800
714,400
713,500
639,600
652,600
654,400
792,400
820,000
831,600
847,100
857,700
869,000
939,000
941,300
954,400
983,200
1,001,100
1,028,850
1,054,810
1,067,077
1,081,354
1,130,942
1,095,338
1,142,214
1,151,007
1,154,089
1,193,702
1,262,965
1,271,421
1,319,858
1,317,158
1,384,193
1,373,920
1,394,285
1,380,139
1,384,793
1,377,949
1,415,967
1,454,305
1,484,111
1,519,603
1,505,854
1,516,334
1,523,376
1,520,217
1,543,154
1,541,933
1,577,049
1,584,846
1,628,592
1,630,981
1,673,051
1,665,086
1,712,664
1,718,632
1,836,283
1,841,627
1,861,295
1,846,119
1,960,294
1,908,336
1,978,404
1,901,774
1,952,978
1,962,684
2,020,369
1,966,976
2,040,515
2,022,796
2,115,962
2,083,169
2,156,858
2,163,698
2,221,581
2,153,051
2,208,745
2,217,420
2,335,528
2,333,371
2,419,551
2,446,188
2,478,871
2,540,242
2,580,485
2,605,242
2,656,386
2,721,721
2,744,462
2,760,465
2,826,687
2,845,171
2,953,220
2,988,334
2,984,883
3,005,750
3,112,822
3,184,275
3,291,332
3,547,177
3,777,684
3,688,636
3,903,711
3,896,191
4,071,104
4,027,952
4,156,402
3,991,205
4,232,778
3,969,509
4,114,630
3,969,509
4,272,911
4,169,868
4,333,623
4,244,407
4,411,449
4,411,4494,244,4074,333,6234,169,8684,272,9113,969,5094,114,6303,969,5094,232,7783,991,2054,156,4024,027,9524,071,1043,896,1913,903,7113,688,6363,777,6843,547,1773,291,3323,184,2753,112,8223,005,7502,984,8832,988,3342,953,2202,845,1712,826,6872,760,4652,744,4622,721,7212,656,3862,605,2422,580,4852,540,2422,478,8712,446,1882,419,5512,333,3712,335,5282,217,4202,208,7452,153,0512,221,5812,163,6982,156,8582,083,1692,115,9622,022,7962,040,5151,966,9762,020,3691,962,6841,952,9781,901,7741,978,4041,908,3361,960,2941,846,1191,861,2951,841,6271,836,2831,718,6321,712,6641,665,0861,673,0511,630,9811,628,5921,584,8461,577,0491,541,9331,543,1541,520,2171,523,3761,516,3341,505,8541,519,6031,484,1111,454,3051,415,9671,377,9491,384,7931,380,1391,394,2851,373,9201,384,1931,317,1581,319,8581,271,4211,262,9651,193,7021,154,0891,151,0071,142,2141,095,3381,130,9421,081,3541,067,0771,054,8101,028,8501,001,100983,200954,400941,300939,000869,000857,700847,100831,600820,000792,400654,400652,600639,600713,500714,400789,800802,300778,5000746,4000744,200752,600733,400741,700719,000720,600722,400000769,900794,600813,900845,9000000000000000000000000
   > 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
31,000
45,300
45,300
51,200
0
0
0
58,300
67,200
44,100
41,100
28,900
48,800
45,800
0
34,600
0
49,300
70,700
58,500
29,800
20,500
44,800
37,500
34,000
73,800
63,900
46,900
45,600
24,000
23,600
30,700
31,400
-47,866
233,693
28,073
4,200
25,420
32,709
25,802
23,539
31,242
24,586
27,944
25,495
30,970
32,995
846,825
888,950
883,545
942,465
894,676
945,603
904,681
927,010
917,909
942,267
993,843
1,032,209
1,041,896
1,041,763
1,046,825
1,058,696
1,063,300
1,094,863
1,064,427
1,092,208
1,098,847
1,130,222
1,113,862
1,157,232
1,172,040
1,204,217
1,151,934
1,226,833
1,190,587
1,222,432
1,194,094
1,287,426
1,186,355
1,242,242
1,207,812
1,286,709
1,206,077
1,298,725
1,231,630
1,316,959
1,248,903
1,329,908
1,276,993
1,340,685
1,351,534
1,420,003
1,434,433
1,483,935
1,495,141
1,583,347
1,563,496
1,651,060
1,670,848
1,723,326
1,781,966
1,851,664
1,850,400
1,916,157
1,984,356
2,030,073
2,062,628
2,132,755
2,156,971
2,257,647
2,315,872
2,338,344
2,384,840
2,471,108
2,505,333
2,608,437
2,868,533
3,110,709
3,031,524
3,156,286
3,184,618
49,430
1,017,012
1,070,006
449,799
948,483
638,155
203,616
638,155
813,979
142,536
295,219
211,788
340,088
340,088211,788295,219142,536813,979638,155203,616638,155948,483449,7991,070,0061,017,01249,4303,184,6183,156,2863,031,5243,110,7092,868,5332,608,4372,505,3332,471,1082,384,8402,338,3442,315,8722,257,6472,156,9712,132,7552,062,6282,030,0731,984,3561,916,1571,850,4001,851,6641,781,9661,723,3261,670,8481,651,0601,563,4961,583,3471,495,1411,483,9351,434,4331,420,0031,351,5341,340,6851,276,9931,329,9081,248,9031,316,9591,231,6301,298,7251,206,0771,286,7091,207,8121,242,2421,186,3551,287,4261,194,0941,222,4321,190,5871,226,8331,151,9341,204,2171,172,0401,157,2321,113,8621,130,2221,098,8471,092,2081,064,4271,094,8631,063,3001,058,6961,046,8251,041,7631,041,8961,032,209993,843942,267917,909927,010904,681945,603894,676942,465883,545888,950846,82532,99530,97025,49527,94424,58631,24223,53925,80232,70925,4204,20028,073233,693-47,86631,40030,70023,60024,00045,60046,90063,90073,80034,00037,50044,80020,50029,80058,50070,70049,300034,600045,80048,80028,90041,10044,10067,20058,30000051,20045,30045,30031,0000000000000000000000000
       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
31,000
45,300
45,300
51,200
0
0
0
58,300
67,200
44,100
41,100
28,900
48,800
45,800
0
34,600
0
49,300
70,700
58,500
29,800
20,500
44,800
37,500
34,000
73,800
63,900
46,900
45,600
24,000
23,600
30,700
31,400
21,300
37,200
28,100
24,464
25,420
32,709
26,612
23,539
31,242
57,286
27,944
25,495
30,970
32,995
29,141
24,423
30,598
38,409
27,526
27,916
28,641
38,301
29,805
34,587
33,541
41,432
35,558
27,177
38,244
41,710
34,995
36,691
33,403
42,219
35,289
37,046
39,013
38,325
58,338
100,585
54,189
117,345
67,116
89,762
39,772
123,730
31,079
77,003
57,320
137,790
43,736
137,508
57,751
136,418
48,832
137,174
44,600
72,052
49,980
76,050
51,810
64,664
46,295
111,595
45,137
69,691
51,068
60,711
63,115
102,059
57,355
64,803
66,077
80,666
72,838
100,272
60,741
92,295
84,239
61,229
62,695
92,298
70,221
138,529
253,270
450,666
380,991
452,207
478,228
598,366
457,696
487,578
217,254
373,429
64,660
203,472
64,660
294,739
142,536
282,465
200,198
53,969
53,969200,198282,465142,536294,73964,660203,47264,660373,429217,254487,578457,696598,366478,228452,207380,991450,666253,270138,52970,22192,29862,69561,22984,23992,29560,741100,27272,83880,66666,07764,80357,355102,05963,11560,71151,06869,69145,137111,59546,29564,66451,81076,05049,98072,05244,600137,17448,832136,41857,751137,50843,736137,79057,32077,00331,079123,73039,77289,76267,116117,34554,189100,58558,33838,32539,01337,04635,28942,21933,40336,69134,99541,71038,24427,17735,55841,43233,54134,58729,80538,30128,64127,91627,52638,40930,59824,42329,14132,99530,97025,49527,94457,28631,24223,53926,61232,70925,42024,46428,10037,20021,30031,40030,70023,60024,00045,60046,90063,90073,80034,00037,50044,80020,50029,80058,50070,70049,300034,600045,80048,80028,90041,10044,10067,20058,30000051,20045,30045,30031,0000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-55,449
233,693
0
4
4
224,506
0
-8
-145
235,011
14,000
262,615
273,554
311,975
3,000
331,583
314,966
311,407
5,800
318,494
343,374
324,172
7,000
333,756
321,101
306,499
0
326,363
336,167
339,812
9,000
315,886
333,015
336,055
16,000
352,163
372,843
350,526
21,099
333,170
376,304
412,798
22,730
0
0
0
5,118
0
511,094
472,340
556,538
466,785
4,479
425,416
478,698
478,775
501,574
486,888
457,606
429,230
366,848
374,335
366,139
393,133
391,817
397,559
402,309
388,247
362,929
339,190
346,996
347,159
327,392
315,459
300,200
307,168
325,387
340,411
317,535
298,812
285,878
314,182
357,334
378,186
378,778
374,928
365,287
464,089
437,868
486,900
559,316
582,428
582,741
575,054
573,495
565,693
573,495
519,240
497,769
485,833
450,786
0
0450,786485,833497,769519,240573,495565,693573,495575,054582,741582,428559,316486,900437,868464,089365,287374,928378,778378,186357,334314,182285,878298,812317,535340,411325,387307,168300,200315,459327,392347,159346,996339,190362,929388,247402,309397,559391,817393,133366,139374,335366,848429,230457,606486,888501,574478,775478,698425,4164,479466,785556,538472,340511,09405,11800022,730412,798376,304333,17021,099350,526372,843352,16316,000336,055333,015315,8869,000339,812336,167326,3630306,499321,101333,7567,000324,172343,374318,4945,800311,407314,966331,5833,000311,975273,554262,61514,000235,011-145-80224,506440233,693-55,4490000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-50
0
0
-415
-713
0
0
68
367
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,611
0
0
0
7,115
7,558
6,464
6,959
6,512
7,132
6,689
6,508
6,082
6,380
5,712
6,510
5,486
6,481
5,708
6,614
0
0
0
0
0
0
1,464,096
0
0
1,606,441
1,655,692
1,690,241
0
0
0
1,891,104
0
1,973,980
2,038,222
2,106,097
0
0
0
0
0
0
2,535,615
2,564,009
2,565,798
2,612,403
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000002,612,4032,565,7982,564,0092,535,6150000002,106,0972,038,2221,973,98001,891,1040001,690,2411,655,6921,606,441001,464,0960000006,6145,7086,4815,4866,5105,7126,3806,0826,5086,6897,1326,5126,9596,4647,5587,1150006,611000000000000000000000000000003676800-713-41500-500000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-810
0
0
-32,700
0
0
0
0
817,684
864,527
852,947
904,056
867,150
917,687
876,040
888,709
888,104
907,680
960,302
990,777
1,006,338
1,014,586
1,008,581
1,016,986
1,028,305
1,058,172
1,031,024
1,049,989
1,063,558
1,093,176
1,074,849
1,118,907
1,113,702
1,103,632
1,097,745
1,109,488
1,116,356
1,125,112
1,147,858
1,156,737
1,148,764
1,158,107
1,143,803
1,142,411
1,156,259
1,154,837
1,163,688
1,174,031
715,887
707,478
725,111
775,131
843,948
914,723
1,015,775
1,044,936
1,082,707
1,078,619
1,126,542
1,183,810
1,217,471
1,274,368
1,355,922
1,410,415
1,446,049
1,504,195
1,590,887
1,633,948
1,689,590
1,726,894
1,770,843
1,824,941
1,914,098
1,978,303
2,036,267
2,064,628
2,077,778
2,091,722
2,236,485
2,285,115
2,285,246
2,239,990
2,268,522
598,366
457,696
487,578
-350,196
381,978
0
0
64,660
305,902
142,536
295,219
211,788
340,088
340,088211,788295,219142,536305,90264,66000381,978-350,196487,578457,696598,3662,268,5222,239,9902,285,2462,285,1152,236,4852,091,7222,077,7782,064,6282,036,2671,978,3031,914,0981,824,9411,770,8431,726,8941,689,5901,633,9481,590,8871,504,1951,446,0491,410,4151,355,9221,274,3681,217,4711,183,8101,126,5421,078,6191,082,7071,044,9361,015,775914,723843,948775,131725,111707,478715,8871,174,0311,163,6881,154,8371,156,2591,142,4111,143,8031,158,1071,148,7641,156,7371,147,8581,125,1121,116,3561,109,4881,097,7451,103,6321,113,7021,118,9071,074,8491,093,1761,063,5581,049,9891,031,0241,058,1721,028,3051,016,9861,008,5811,014,5861,006,338990,777960,302907,680888,104888,709876,040917,687867,150904,056852,947864,527817,6840000-32,70000-8100000000000000000000000000000000000000000000000000000000000000
   > 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
176,200
162,500
163,600
164,600
0
0
0
170,700
166,900
182,700
199,400
197,100
196,400
189,300
0
198,200
0
81,800
209,800
206,400
198,500
199,900
204,800
212,000
211,800
231,600
256,900
276,700
283,500
299,000
297,600
341,800
315,200
-913
298,000
11,773
267
-894
299,702
12,395
-137
-999
319,927
1,037,390
9,756
9,525
9,959
424,596
430,908
433,613
441,728
479,244
448,682
475,458
457,783
460,040
473,700
460,462
451,902
477,707
464,091
469,509
464,680
456,917
448,291
477,506
484,841
485,999
498,370
517,119
515,819
493,046
508,447
566,698
609,450
651,040
638,863
652,025
672,868
721,981
736,162
693,962
666,269
756,607
721,644
735,346
723,556
773,893
786,054
806,176
816,173
812,164
801,578
718,618
724,810
722,279
752,181
769,875
768,491
775,340
755,545
758,276
728,821
754,842
740,229
737,365
714,389
697,837
693,932
688,200
695,573
672,462
646,539
620,910
641,714
678,942
682,895
678,644
666,975
657,112
747,425
711,573
755,005
833,017
853,138
840,592
836,850
836,961
0
836,961
745,166
4,027,332
4,038,404
4,032,619
85,911
85,9114,032,6194,038,4044,027,332745,166836,9610836,961836,850840,592853,138833,017755,005711,573747,425657,112666,975678,644682,895678,942641,714620,910646,539672,462695,573688,200693,932697,837714,389737,365740,229754,842728,821758,276755,545775,340768,491769,875752,181722,279724,810718,618801,578812,164816,173806,176786,054773,893723,556735,346721,644756,607666,269693,962736,162721,981672,868652,025638,863651,040609,450566,698508,447493,046515,819517,119498,370485,999484,841477,506448,291456,917464,680469,509464,091477,707451,902460,462473,700460,040457,783475,458448,682479,244441,728433,613430,908424,5969,9599,5259,7561,037,390319,927-999-13712,395299,702-89426711,773298,000-913315,200341,800297,600299,000283,500276,700256,900231,600211,800212,000204,800199,900198,500206,400209,80081,8000198,2000189,300196,400197,100199,400182,700166,900170,700000164,600163,600162,500176,2000000000000000000000000
       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
19,600
19,900
19,800
19,300
0
0
0
17,800
17,400
16,900
16,200
15,400
15,300
15,200
0
14,600
0
14,200
14,000
13,900
12,600
12,700
9,800
9,400
9,400
10,700
10,800
10,800
10,700
10,800
11,000
11,100
11,100
11,300
11,400
11,800
11,843
12,405
12,483
12,395
12,365
12,747
12,732
13,095
13,214
13,371
13,464
13,715
13,676
13,902
14,073
14,174
14,105
14,561
14,878
14,939
14,905
15,422
15,200
15,884
15,949
15,746
16,217
15,608
16,172
16,000
16,385
16,728
16,389
16,492
17,398
17,602
17,584
17,532
18,102
18,756
18,469
19,252
19,138
18,836
19,256
19,490
20,725
22,629
23,217
24,823
26,645
28,897
29,363
29,301
29,386
29,154
28,717
28,465
28,206
28,488
28,381
28,570
28,186
27,440
27,142
26,775
26,718
26,938
26,585
26,565
26,432
27,619
27,815
28,104
28,601
30,446
34,949
38,836
40,228
40,629
40,987
41,231
42,075
42,612
43,057
43,268
44,003
46,217
48,481
50,141
54,015
56,491
58,233
56,491
60,311
64,590
64,284
64,199
59,932
59,93264,19964,28464,59060,31156,49158,23356,49154,01550,14148,48146,21744,00343,26843,05742,61242,07541,23140,98740,62940,22838,83634,94930,44628,60128,10427,81527,61926,43226,56526,58526,93826,71826,77527,14227,44028,18628,57028,38128,48828,20628,46528,71729,15429,38629,30129,36328,89726,64524,82323,21722,62920,72519,49019,25618,83619,13819,25218,46918,75618,10217,53217,58417,60217,39816,49216,38916,72816,38516,00016,17215,60816,21715,74615,94915,88415,20015,42214,90514,93914,87814,56114,10514,17414,07313,90213,67613,71513,46413,37113,21413,09512,73212,74712,36512,39512,48312,40511,84311,80011,40011,30011,10011,10011,00010,80010,70010,80010,80010,7009,4009,4009,80012,70012,60013,90014,00014,200014,600015,20015,30015,40016,20016,90017,40017,80000019,30019,80019,90019,6000000000000000000000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,297
9,297
9,297
9,297
9,297
9,297
9,297
9,297
9,297
10,717
10,692
14,355
14,359
14,452
14,452
14,504
14,504
14,503
14,503
14,614
14,614
14,614
14,726
14,726
14,726
14,726
14,842
14,842
14,842
15,269
15,269
15,783
15,783
15,783
21,244
20,823
21,960
22,003
22,003
22,003
22,003
22,003
22,003
22,003
22,003
22,003
22,003
22,003
22,003
22,003
22,003
22,003
22,003
21,873
21,873
21,873
21,873
21,873
21,873
21,873
21,873
21,873
21,873
21,873
21,873
21,873
21,873
21,873
21,873
21,873
21,873
21,873
21,873
21,873
21,873
21,873
21,873
21,873
21,873
21,873
21,873
21,873
21,873
21,873
21,873
21,873
21,873
21,873
23,789
23,78921,87321,87321,87321,87321,87321,87321,87321,87321,87321,87321,87321,87321,87321,87321,87321,87321,87321,87321,87321,87321,87321,87321,87321,87321,87321,87321,87321,87321,87321,87321,87321,87321,87321,87321,87322,00322,00322,00322,00322,00322,00322,00322,00322,00322,00322,00322,00322,00322,00322,00322,00321,96020,82321,24415,78315,78315,78315,26915,26914,84214,84214,84214,72614,72614,72614,72614,61414,61414,61414,50314,50314,50414,50414,45214,45214,35914,35510,69210,7179,2979,2979,2979,2979,2979,2979,2979,2979,29700000000000000000000000000000000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
138,334
146,416
1,273,864
1,327,483
1,384,332
1,382,653
1,396,846
1,401,612
1,438,970
1,502,412
1,551,299
1,613,419
1,626,525
1,662,669
1,699,722
1,724,344
1,788,212
1,838,631
1,878,525
1,921,725
1,999,506
2,028,479
2,081,683
2,135,626
2,220,243
2,239,334
2,268,091
2,308,884
2,672,583
2,747,326
2,777,030
2,800,925
2,816,234
2,890,564
2,967,332
3,012,641
617,869
605,301
583,692
684,010
644,350
687,123
757,629
780,966
766,868
759,358
757,097
735,110
6,064
661,777
636,138
615,826
552,130
0
0552,130615,826636,138661,7776,064735,110757,097759,358766,868780,966757,629687,123644,350684,010583,692605,301617,8693,012,6412,967,3322,890,5642,816,2342,800,9252,777,0302,747,3262,672,5832,308,8842,268,0912,239,3342,220,2432,135,6262,081,6832,028,4791,999,5061,921,7251,878,5251,838,6311,788,2121,724,3441,699,7221,662,6691,626,5251,613,4191,551,2991,502,4121,438,9701,401,6121,396,8461,382,6531,384,3321,327,4831,273,864146,416138,3340000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,356
10,715
10,482
10,250
9,431
9,756
9,525
9,959
9,715
409
400
502
166
182
179
181
1,019
990
3,106
3,021
2,885
2,885
2,660
2,540
2,422
2,422
2,194
2,085
1,976
1,867
1,769
1,731
1,652
1,608
1,598
1,511
1,443
1,361
1,423
1,426
1,458
3,656
4,221
4,828
4,749
4,650
4,608
4,543
4,492
4,457
4,384
4,270
4,140
3,996
3,865
3,744
3,625
3,489
3,369
3,263
3,107
2,999
2,885
2,802
2,696
2,575
2,482
2,395
2,289
2,172
2,060
1,954
1,852
1,777
1,730
1,713
1,661
1,640
1,662
1,789
1,950
2,049
2,082
2,006
1,918
1,818
1,710
1,604
1,500
1,400
1,500
1,205
1,110
1,018
927
2,190
2,1909271,0181,1101,2051,5001,4001,5001,6041,7101,8181,9182,0062,0822,0491,9501,7891,6621,6401,6611,7131,7301,7771,8521,9542,0602,1722,2892,3952,4822,5752,6962,8022,8852,9993,1073,2633,3693,4893,6253,7443,8653,9964,1404,2704,3844,4574,4924,5434,6084,6504,7494,8284,2213,6561,4581,4261,4231,3611,4431,5111,5981,6081,6521,7311,7691,8671,9762,0852,1942,4222,4222,5402,6602,8852,8853,0213,1069901,0191811791821665024004099,7159,9599,5259,7569,43110,25010,48210,71510,3560000000000000000000000000000000000000000000000000000000000000
       Earning Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
612,971
586,516
604,316
637,965
729,778
834,455
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000834,455729,778637,965604,316586,516612,97100000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
638,700
606,100
585,700
554,100
0
0
0
493,400
486,500
492,200
501,200
507,400
507,400
509,100
0
513,600
0
647,400
521,800
524,900
486,100
493,100
390,000
403,100
408,600
487,000
499,200
508,000
518,000
534,700
547,800
566,500
594,700
1,003,179
451,507
961,254
1,024,383
1,030,284
734,666
1,043,157
1,107,540
1,065,095
797,701
85,673
1,118,838
1,153,207
1,220,011
1,696,017
1,750,766
1,750,771
1,825,921
1,853,164
1,842,967
1,855,597
1,842,576
1,837,989
1,889,667
1,914,767
1,936,013
1,997,310
1,969,945
1,985,843
1,988,056
1,977,134
1,991,445
2,019,439
2,061,890
2,070,845
2,126,962
2,148,100
2,188,870
2,158,132
2,221,111
2,285,330
2,445,733
2,492,667
2,500,158
2,498,144
2,633,162
2,630,317
2,714,566
2,595,736
2,619,247
2,719,291
2,742,013
2,702,322
2,764,071
2,796,689
2,902,016
2,889,345
2,973,031
2,975,862
3,023,159
2,871,669
2,933,555
2,939,699
3,087,709
3,103,246
3,188,042
3,221,528
3,234,416
3,298,518
3,309,306
3,360,084
3,396,615
3,459,086
3,458,851
3,458,302
3,520,619
3,533,371
3,648,793
3,660,796
3,631,422
3,626,660
3,754,536
3,863,217
3,974,227
4,225,821
4,444,659
4,345,748
4,651,136
4,607,764
3,266,669
2,177,923
2,233,258
2,700,814
2,447,445
2,494,393
3,084,371
2,494,393
2,713,766
0
0
0
3,985,450
3,985,4500002,713,7662,494,3933,084,3712,494,3932,447,4452,700,8142,233,2582,177,9233,266,6694,607,7644,651,1364,345,7484,444,6594,225,8213,974,2273,863,2173,754,5363,626,6603,631,4223,660,7963,648,7933,533,3713,520,6193,458,3023,458,8513,459,0863,396,6153,360,0843,309,3063,298,5183,234,4163,221,5283,188,0423,103,2463,087,7092,939,6992,933,5552,871,6693,023,1592,975,8622,973,0312,889,3452,902,0162,796,6892,764,0712,702,3222,742,0132,719,2912,619,2472,595,7362,714,5662,630,3172,633,1622,498,1442,500,1582,492,6672,445,7332,285,3302,221,1112,158,1322,188,8702,148,1002,126,9622,070,8452,061,8902,019,4391,991,4451,977,1341,988,0561,985,8431,969,9451,997,3101,936,0131,914,7671,889,6671,837,9891,842,5761,855,5971,842,9671,853,1641,825,9211,750,7711,750,7661,696,0171,220,0111,153,2071,118,83885,673797,7011,065,0951,107,5401,043,157734,6661,030,2841,024,383961,254451,5071,003,179594,700566,500547,800534,700518,000508,000499,200487,000408,600403,100390,000493,100486,100524,900521,800647,4000513,6000509,100507,400507,400501,200492,200486,500493,400000554,100585,700606,100638,7000000000000000000000000
> Total Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
778,500
777,800
757,000
735,000
0
0
0
682,700
677,400
673,300
694,000
683,300
700,700
690,300
0
688,000
0
713,600
736,600
722,300
644,300
646,900
566,300
578,300
583,000
720,900
747,800
757,700
771,600
781,300
791,400
861,900
864,200
879,800
907,900
923,800
958,192
982,212
989,996
1,000,573
1,046,601
1,008,867
1,051,520
1,059,503
1,061,839
1,097,028
1,162,956
1,170,019
1,217,423
1,212,469
1,280,096
1,268,055
1,282,896
1,271,899
1,271,642
1,259,915
1,300,194
1,336,438
1,368,094
1,402,182
1,389,271
1,401,588
1,404,003
1,402,087
1,424,774
1,426,022
1,458,175
1,462,590
1,501,541
1,506,901
1,547,654
1,539,284
1,580,125
1,584,046
1,696,979
1,700,809
1,715,491
1,693,416
1,806,837
1,756,077
1,819,216
1,738,185
1,784,354
1,796,299
1,851,903
1,795,036
1,864,201
1,846,971
1,938,159
1,905,562
1,974,175
1,971,544
2,027,090
1,955,435
2,008,656
2,016,494
2,130,563
2,126,424
2,208,409
2,232,217
2,258,168
2,314,869
2,351,277
2,372,390
2,420,275
2,480,969
2,499,814
2,510,862
2,573,953
2,585,683
2,688,410
2,718,750
2,708,274
2,721,101
2,820,594
2,882,547
2,981,934
3,229,490
3,452,024
3,354,244
3,561,298
3,543,158
3,710,933
3,656,766
3,799,159
3,634,707
3,887,228
3,615,971
3,751,259
3,615,971
199,380
3,790,096
3,955,637
3,861,389
4,018,138
4,018,1383,861,3893,955,6373,790,096199,3803,615,9713,751,2593,615,9713,887,2283,634,7073,799,1593,656,7663,710,9333,543,1583,561,2983,354,2443,452,0243,229,4902,981,9342,882,5472,820,5942,721,1012,708,2742,718,7502,688,4102,585,6832,573,9532,510,8622,499,8142,480,9692,420,2752,372,3902,351,2772,314,8692,258,1682,232,2172,208,4092,126,4242,130,5632,016,4942,008,6561,955,4352,027,0901,971,5441,974,1751,905,5621,938,1591,846,9711,864,2011,795,0361,851,9031,796,2991,784,3541,738,1851,819,2161,756,0771,806,8371,693,4161,715,4911,700,8091,696,9791,584,0461,580,1251,539,2841,547,6541,506,9011,501,5411,462,5901,458,1751,426,0221,424,7741,402,0871,404,0031,401,5881,389,2711,402,1821,368,0941,336,4381,300,1941,259,9151,271,6421,271,8991,282,8961,268,0551,280,0961,212,4691,217,4231,170,0191,162,9561,097,0281,061,8391,059,5031,051,5201,008,8671,046,6011,000,573989,996982,212958,192923,800907,900879,800864,200861,900791,400781,300771,600757,700747,800720,900583,000578,300566,300646,900644,300722,300736,600713,6000688,0000690,300700,700683,300694,000673,300677,400682,700000735,000757,000777,800778,5000000000000000000000000
   > 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
5,300
10,000
7,800
6,600
0
0
0
8,700
7,200
6,700
5,800
7,400
5,200
5,900
0
3,700
0
7,500
736,400
722,300
644,300
646,900
566,300
578,300
582,900
720,900
747,800
757,700
771,600
781,200
791,400
1,800
3,800
10,100
71,000
923,800
953,200
977,200
985,000
995,600
1,041,600
1,003,900
1,046,500
1,054,500
1,056,800
1,092,000
1,158,000
149,420
146,044
1,926
153,235
1,421
1,281
1,065
1,870
1,720
787
1,755
1,231
1,859
112
2,013
1,329
758
29
654
1,215
1,089
539
576
1,517
617
2,017
68,096
62,193
4,145
3,693
3,713
3,964
3,590
3,402
3,760
3,233
43,147
974
898
676
42,262
523
40,493
472
64,777
2,007,100
24,000
1,988,700
60,421
2,110,600
29,500
2,188,400
105,173
2,238,200
102,000
2,331,300
123,000
32,000
122,000
33,000
105,000
2,554,000
136,000
131,000
234,000
74,500
83,000
48,000
130,000
2,961,934
3,209,490
60,894
57,929
12,458
765,854
845,227
4,768
814,041
825,802
-1
27,000
0
27,000
806,804
759,313
705,489
715,228
740,170
740,170715,228705,489759,313806,80427,000027,000-1825,802814,0414,768845,227765,85412,45857,92960,8943,209,4902,961,934130,00048,00083,00074,500234,000131,000136,0002,554,000105,00033,000122,00032,000123,0002,331,300102,0002,238,200105,1732,188,40029,5002,110,60060,4211,988,70024,0002,007,10064,77747240,49352342,26267689897443,1473,2333,7603,4023,5903,9643,7133,6934,14562,19368,0962,0176171,5175765391,0891,215654297581,3292,0131121,8591,2311,7557871,7201,8701,0651,2811,421153,2351,926146,044149,4201,158,0001,092,0001,056,8001,054,5001,046,5001,003,9001,041,600995,600985,000977,200953,200923,80071,00010,1003,8001,800791,400781,200771,600757,700747,800720,900582,900578,300566,300646,900644,300722,300736,4007,50003,70005,9005,2007,4005,8006,7007,2008,7000006,6007,80010,0005,3000000000000000000000000
       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
5,300
10,000
7,800
6,600
0
0
0
8,700
7,200
6,700
5,800
7,400
5,200
5,900
0
3,700
0
7,500
8,100
1,300
4,600
6,600
6,700
6,100
8,300
8,300
8,100
3,800
3,700
5,000
3,500
1,800
3,800
10,100
71,000
5,300
5,769
7,652
5,335
9,574
6,580
163,162
4,615
5,335
2,369
5,336
5,335
149,420
146,044
1,926
153,235
1,421
1,281
1,065
1,870
1,720
787
1,755
1,231
1,859
112
2,013
1,329
758
29
654
1,215
1,089
539
576
1,517
617
2,017
68,096
62,193
1,888
1,602
1,619
1,842
1,633
1,647
2,211
2,023
42,000
42,000
30,000
30,000
29,000
41,678
40,000
20,000
53,000
64,777
24,000
10,000
41,000
60,421
29,500
55,000
82,000
105,173
102,000
55,000
123,000
32,000
122,000
33,000
105,000
105,000
136,000
131,000
234,000
74,500
83,000
48,000
130,000
50,000
50,000
60,894
57,929
12,458
3,863
3,317
4,768
975
960
1
27,000
0
27,000
980
888
974
815
0
081597488898027,000027,00019609754,7683,3173,86312,45857,92960,89450,00050,000130,00048,00083,00074,500234,000131,000136,000105,000105,00033,000122,00032,000123,00055,000102,000105,17382,00055,00029,50060,42141,00010,00024,00064,77753,00020,00040,00041,67829,00030,00030,00042,00042,0002,0232,2111,6471,6331,8421,6191,6021,88862,19368,0962,0176171,5175765391,0891,215654297581,3292,0131121,8591,2311,7557871,7201,8701,0651,2811,421153,2351,926146,044149,4205,3355,3362,3695,3354,615163,1626,5809,5745,3357,6525,7695,30071,00010,1003,8001,8003,5005,0003,7003,8008,1008,3008,3006,1006,7006,6004,6001,3008,1007,50003,70005,9005,2007,4005,8006,7007,2008,7000006,6007,80010,0005,3000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,000
0
0
0
180,173
0
198,497
93,589
233,836
119,035
237,892
169,419
10,000
139,957
261,248
0
20,000
74,500
83,000
48,000
130,000
0
0
0
0
0
0
0
0
0
0
0
27,000
35,000
164,000
0
20,000
100,000
0
0
00100,00020,0000164,00035,00027,00000000000000130,00048,00083,00074,50020,0000261,248139,95710,000169,419237,892119,035233,83693,589198,4970180,17300010,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
842,892
838,373
877,787
858,925
873,902
832,862
879,978
885,498
895,570
901,139
946,851
958,007
1,014,723
992,490
1,049,644
1,046,616
1,064,989
1,037,667
1,050,591
1,032,280
1,065,041
1,105,238
1,139,007
1,165,763
1,169,586
1,151,105
1,163,084
1,186,397
1,203,781
1,205,167
1,217,502
1,204,200
1,241,022
1,249,052
1,271,976
2,966
1,323,769
1,312,419
1,432,482
2,257
2,091
2,094
2,122
1,957
1,755
1,549
1,210
1,147
974
898
676
584
523
493
472
1,842,330
1,948,019
1,860,666
1,935,356
1,902,948
2,018,704
1,972,484
2,082,051
2,030,423
2,115,061
2,072,385
2,213,187
2,116,546
2,256,536
2,220,038
2,307,116
2,245,116
2,411,273
2,304,781
2,407,855
2,345,584
2,490,097
2,503,753
2,614,547
2,616,054
2,811,005
3,068,773
3,264,858
3,234,726
3,453,588
3,438,033
3,605,563
3,550,497
3,715,373
3,545,660
3,795,105
3,498,364
0
3,502,224
0
0
0
0
0
000003,502,22403,498,3643,795,1053,545,6603,715,3733,550,4973,605,5633,438,0333,453,5883,234,7263,264,8583,068,7732,811,0052,616,0542,614,5472,503,7532,490,0972,345,5842,407,8552,304,7812,411,2732,245,1162,307,1162,220,0382,256,5362,116,5462,213,1872,072,3852,115,0612,030,4232,082,0511,972,4842,018,7041,902,9481,935,3561,860,6661,948,0191,842,3304724935235846768989741,1471,2101,5491,7551,9572,1222,0942,0912,2571,432,4821,312,4191,323,7692,9661,271,9761,249,0521,241,0221,204,2001,217,5021,205,1671,203,7811,186,3971,163,0841,151,1051,169,5861,165,7631,139,0071,105,2381,065,0411,032,2801,050,5911,037,6671,064,9891,046,6161,049,644992,4901,014,723958,007946,851901,139895,570885,498879,978832,862873,902858,925877,787838,373842,8920000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
728,300
721,000
639,700
640,300
559,600
572,200
574,600
712,600
739,700
753,900
767,900
776,200
787,900
0
0
0
0
918,500
947,431
969,548
979,665
986,026
1,035,020
840,738
1,041,885
1,049,165
1,054,431
1,086,664
1,152,665
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-2,966
0
0
0
0
0
0
0
0
0
219,403
232,044
1,644,046
-974
-898
-676
12,678
-523
1,779,905
-472
11,777
1,948,019
1,860,666
1,935,356
19,421
2,018,704
1,972,484
2,082,051
23,173
2,115,061
2,072,385
2,213,187
2,116,546
2,256,536
2,220,038
2,307,116
2,245,116
2,411,273
2,304,781
2,407,855
2,345,584
2,490,097
2,503,753
2,614,547
2,616,054
2,811,005
3,068,773
60,894
57,929
12,458
761,991
841,910
3,550,497
813,066
824,842
3,795,105
-27,000
0
-27,000
805,824
-888
704,515
714,413
740,170
740,170714,413704,515-888805,824-27,0000-27,0003,795,105824,842813,0663,550,497841,910761,99112,45857,92960,8943,068,7732,811,0052,616,0542,614,5472,503,7532,490,0972,345,5842,407,8552,304,7812,411,2732,245,1162,307,1162,220,0382,256,5362,116,5462,213,1872,072,3852,115,06123,1732,082,0511,972,4842,018,70419,4211,935,3561,860,6661,948,01911,777-4721,779,905-52312,678-676-898-9741,644,046232,044219,403000000000-2,9660000000000000000000000001,152,6651,086,6641,054,4311,049,1651,041,885840,7381,035,020986,026979,665969,548947,431918,5000000787,900776,200767,900753,900739,700712,600574,600572,200559,600640,300639,700721,000728,3000000000000000000000000000000000000000000
   > 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
5,600
7,200
7,100
7,000
0
0
0
5,400
5,400
5,400
5,400
5,300
5,300
5,300
0
5,000
0
4,700
200
0
0
0
0
0
0
0
0
0
15,000
15,000
15,000
45,000
45,000
50,000
0
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
155,000
15,000
165,000
165,000
172,500
154,800
170,000
150,000
165,000
151,500
177,000
165,000
183,000
165,000
145,000
155,000
150,000
170,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
160,000
160,000
170,000
170,000
150,000
130,000
110,000
60,000
60,000
50,000
50,000
50,000
50,000
50,000
50,000
40,000
40,000
40,000
30,000
30,000
30,000
70,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
65,000
65,000
65,000
65,000
57,946
55,270
55,263
55,254
75,249
75,239
75,228
70,217
70,205
70,193
70,181
70,169
50,156
50,144
2,815,116
27,000
0
27,000
199,380
3,030,783
3,250,148
3,146,161
3,277,968
3,277,9683,146,1613,250,1483,030,783199,38027,000027,0002,815,11650,14450,15670,16970,18170,19370,20570,21775,22875,23975,24955,25455,26355,27057,94665,00065,00065,00065,00075,00075,00075,00075,00075,00075,00075,00075,00075,00075,00075,00070,00030,00030,00030,00040,00040,00040,00050,00050,00050,00050,00050,00050,00060,00060,000110,000130,000150,000170,000170,000160,000160,000180,000180,000180,000180,000180,000180,000180,000180,000170,000150,000155,000145,000165,000183,000165,000177,000151,500165,000150,000170,000154,800172,500165,000165,00015,000155,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,000050,00045,00045,00015,00015,00015,0000000000002004,70005,00005,3005,3005,3005,4005,4005,4005,4000007,0007,1007,2005,6000000000000000000000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
0
0
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
0
0
20,000
0
0
0
0
0
0000020,0000020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,0000020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,411
12,060
13,143
13,751
14,412
12,843
14,104
16,360
14,007
15,512
16,401
13,514
19,421
17,778
15,719
15,503
14,638
14,265
16,214
13,659
13,605