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

Associated Banc-Corp
Buy, Hold or Sell?

Let's analyze Associated Banc-Corp together

I guess you are interested in Associated Banc-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 Associated Banc-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 Associated Banc-Corp

I send you an email if I find something interesting about Associated Banc-Corp.

1. Quick Overview

1.1. Quick analysis of Associated Banc-Corp (30 sec.)










1.2. What can you expect buying and holding a share of Associated Banc-Corp? (30 sec.)

How much money do you get?

How much money do you get?
$0.88
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$26.74
Expected worth in 1 year
$28.47
How sure are you?
87.5%

+ What do you gain per year?

Total Gains per Share
$2.61
Return On Investment
10.2%

For what price can you sell your share?

Current Price per Share
$25.55
Expected price per share
$22.00 - $27.40
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Associated Banc-Corp (5 min.)




Live pricePrice per Share (EOD)
$25.55
Intrinsic Value Per Share
$14.17 - $39.51
Total Value Per Share
$40.91 - $66.24

2.2. Growth of Associated Banc-Corp (5 min.)




Is Associated Banc-Corp growing?

Current yearPrevious yearGrowGrow %
How rich?$4.4b$4b$154.4m3.6%

How much money is Associated Banc-Corp making?

Current yearPrevious yearGrowGrow %
Making money$48.4m$95.6m-$47.1m-97.2%
Net Profit Margin-3.6%30.5%--

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

2.3. Financial Health of Associated Banc-Corp (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 Associated Banc-Corp?

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

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

Speculation

The Price per Share of Associated Banc-Corp is $25.55. 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 Associated Banc-Corp.
  • 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 Associated Banc-Corp, 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 $26.74. Based on the TTM, the Book Value Change Per Share is $0.43 per quarter. Based on the YOY, the Book Value Change Per Share is $0.26 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 $0.22 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Associated Banc-Corp.

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 Eps0.532.1%0.291.1%0.562.2%0.461.8%0.411.6%
Usd Book Value Change Per Share0.973.8%0.431.7%0.261.0%0.150.6%0.230.9%
Usd Dividend Per Share0.220.9%0.220.9%0.210.8%0.210.8%0.170.7%
Usd Total Gains Per Share1.194.6%0.652.6%0.471.9%0.361.4%0.411.6%
Usd Price Per Share21.54-21.40-18.60-19.26-20.47-
Price to Earnings Ratio10.10-4.72-8.29-9.00-12.33-
Price-to-Total Gains Ratio18.14-50.93-53.69-49.01-80.50-
Price to Book Ratio0.81-0.83-0.75-0.78-0.94-
Price-to-Total Gains Ratio18.14-50.93-53.69-49.01-80.50-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share25.55
Number of shares39
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.220.21
Usd Book Value Change Per Share0.430.15
Usd Total Gains Per Share0.650.36
Gains per Quarter (39 shares)25.4713.86
Gains per Year (39 shares)101.9055.44
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1346792322345
2691351946447100
31032022969770155
413827039812993210
5172337500161116265
6207405602193140320
7241472704225163375
8275540806257186430
9310607908290209485
103446751010322233540

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share3.01.00.075.0%11.01.00.091.7%19.01.00.095.0%39.01.00.097.5%134.05.00.096.4%
Book Value Change Per Share3.01.00.075.0%8.04.00.066.7%13.07.00.065.0%29.011.00.072.5%103.036.00.074.1%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%139.00.00.0100.0%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%17.03.00.085.0%35.05.00.087.5%121.018.00.087.1%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Associated Banc-Corp compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.9660.433+123%0.263+267%0.149+548%0.234+313%
Book Value Per Share--26.73825.764+4%24.828+8%24.657+8%22.288+20%
Current Ratio--0.1461.641-91%136.720-100%34.057-100%28.272-99%
Debt To Asset Ratio--0.8950.8980%0.8990%0.890+1%0.891+1%
Debt To Equity Ratio--8.5658.767-2%8.941-4%8.176+5%8.177+5%
Dividend Per Share--0.2210.221+0%0.211+5%0.206+7%0.172+28%
Enterprise Value---29535135127.680-31060721716.320+5%-30416772963.680+3%-26373624493.456-11%-22342180567.630-24%
Eps--0.5330.294+82%0.561-5%0.456+17%0.409+30%
Ev To Ebitda Ratio---60.404-34.358-43%-50.161-17%-19.127-68%-36.714-39%
Ev To Sales Ratio---22.582-27.373+21%-24.390+8%-22.755+1%-19.617-13%
Free Cash Flow Per Share--0.5660.672-16%0.669-15%0.794-29%0.713-21%
Free Cash Flow To Equity Per Share--3.1150.977+219%5.525-44%3.087+1%2.136+46%
Gross Profit Margin--0.9240.968-5%0.9250%0.932-1%0.903+2%
Intrinsic Value_10Y_max--39.506--------
Intrinsic Value_10Y_min--14.172--------
Intrinsic Value_1Y_max--3.530--------
Intrinsic Value_1Y_min--2.627--------
Intrinsic Value_3Y_max--10.934--------
Intrinsic Value_3Y_min--6.895--------
Intrinsic Value_5Y_max--18.731--------
Intrinsic Value_5Y_min--10.035--------
Market Cap4217155454.400+16%3555284872.3203531764533.680+1%3070435786.320+16%3178216706.544+12%3390426107.370+5%
Net Profit Margin--0.269-0.036+113%0.305-12%0.215+25%0.214+26%
Operating Margin--0.331-0.106+132%0.555-40%0.267+24%0.285+16%
Operating Ratio--0.142-0.448+415%-0.636+548%-0.560+494%-0.638+550%
Pb Ratio0.956+16%0.8060.831-3%0.751+7%0.781+3%0.937-14%
Pe Ratio11.978+16%10.0984.716+114%8.291+22%8.997+12%12.328-18%
Price Per Share25.550+16%21.54021.398+1%18.603+16%19.256+12%20.466+5%
Price To Free Cash Flow Ratio11.283+16%9.51210.041-5%10.153-6%6.601+44%17.563-46%
Price To Total Gains Ratio21.520+16%18.14350.929-64%53.695-66%49.012-63%80.496-77%
Quick Ratio--0.2712.967-91%273.615-100%66.462-100%54.351-100%
Return On Assets--0.0020.001+80%0.002-11%0.002+2%0.002+4%
Return On Equity--0.0200.011+78%0.023-15%0.019+7%0.018+9%
Total Gains Per Share--1.1870.653+82%0.474+150%0.355+234%0.406+192%
Usd Book Value--4413237000.0004252407500.000+4%4097917500.000+8%4069699250.000+8%3689190175.000+20%
Usd Book Value Change Per Share--0.9660.433+123%0.263+267%0.149+548%0.234+313%
Usd Book Value Per Share--26.73825.764+4%24.828+8%24.657+8%22.288+20%
Usd Dividend Per Share--0.2210.221+0%0.211+5%0.206+7%0.172+28%
Usd Enterprise Value---29535135127.680-31060721716.320+5%-30416772963.680+3%-26373624493.456-11%-22342180567.630-24%
Usd Eps--0.5330.294+82%0.561-5%0.456+17%0.409+30%
Usd Free Cash Flow--93438000.000110879500.000-16%110383750.000-15%131077500.000-29%118054200.000-21%
Usd Free Cash Flow Per Share--0.5660.672-16%0.669-15%0.794-29%0.713-21%
Usd Free Cash Flow To Equity Per Share--3.1150.977+219%5.525-44%3.087+1%2.136+46%
Usd Market Cap4217155454.400+16%3555284872.3203531764533.680+1%3070435786.320+16%3178216706.544+12%3390426107.370+5%
Usd Price Per Share25.550+16%21.54021.398+1%18.603+16%19.256+12%20.466+5%
Usd Profit--88018000.00048488500.000+82%95631000.000-8%75729550.000+16%67881225.000+30%
Usd Revenue--326981000.000408622250.000-20%312289000.000+5%317433600.000+3%297159575.000+10%
Usd Total Gains Per Share--1.1870.653+82%0.474+150%0.355+234%0.406+192%
 EOD+4 -4MRQTTM+28 -12YOY+19 -215Y+23 -1710Y+26 -14

3.3 Fundamental Score

Let's check the fundamental score of Associated Banc-Corp based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1511.978
Price to Book Ratio (EOD)Between0-10.956
Net Profit Margin (MRQ)Greater than00.269
Operating Margin (MRQ)Greater than00.331
Quick Ratio (MRQ)Greater than10.271
Current Ratio (MRQ)Greater than10.146
Debt to Asset Ratio (MRQ)Less than10.895
Debt to Equity Ratio (MRQ)Less than18.565
Return on Equity (MRQ)Greater than0.150.020
Return on Assets (MRQ)Greater than0.050.002
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Associated Banc-Corp based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5046.301
Ma 20Greater thanMa 5026.373
Ma 50Greater thanMa 10024.763
Ma 100Greater thanMa 20023.060
OpenGreater thanClose25.880
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Associated Banc-Corp

Associated Banc-Corp, a bank holding company, provides various banking and nonbanking products to individuals and businesses in Wisconsin, Illinois, and Minnesota. The company offers lending solutions, including commercial loans and lines of credit, commercial real estate financing, construction loans, letters of credit, leasing, asset based lending and equipment finance, loan syndications products, residential mortgages, home equity loans and lines of credit, personal and installment loans, auto finance and business loans, and business lines of credit. It also provides deposit and cash management solutions, such as commercial checking and interest-bearing deposit products, cash vault and night depository services, liquidity solutions, payables and receivables solutions, and information services; specialized financial services, such as interest rate risk management and foreign exchange solutions; fiduciary services, such as administration of pension, profit-sharing and other employee benefit plans, fiduciary and corporate agency services, and institutional asset management services; and investable funds solutions, including savings, money market deposit accounts, IRA accounts, CDs, fixed and variable annuities, full-service, discount, and online investment brokerage; investment advisory services; and trust and investment management accounts. In addition, the company offers deposit and transactional solutions, including checking, credit, debit and pre-paid cards, online banking and bill pay; and money transfer services. Associated Banc-Corp was founded in 1861 and is headquartered in Green Bay, Wisconsin.

Fundamental data was last updated by Penke on 2024-12-07 15:34:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a loss.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is very 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 cheap.
Based on the earnings, the company is cheap.
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 Associated Banc-Corp earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Associated Banc-Corp to the Banks - Regional industry mean.
  • A Net Profit Margin of 26.9% means that $0.27 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Associated Banc-Corp:

  • The MRQ is 26.9%. The company is making a huge profit. +2
  • The TTM is -3.6%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ26.9%TTM-3.6%+30.5%
TTM-3.6%YOY30.5%-34.2%
TTM-3.6%5Y21.5%-25.1%
5Y21.5%10Y21.4%+0.1%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ26.9%40.2%-13.3%
TTM-3.6%31.4%-35.0%
YOY30.5%28.8%+1.7%
5Y21.5%24.7%-3.2%
10Y21.4%21.4%+0.0%
4.3.1.2. Return on Assets

Shows how efficient Associated Banc-Corp is using its assets to generate profit.

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

Let's take a look of the Return on Assets trends of Associated Banc-Corp:

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

Shows how efficient Associated Banc-Corp is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Associated Banc-Corp to the Banks - Regional industry mean.
  • 2.0% Return on Equity means Associated Banc-Corp generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Associated Banc-Corp:

  • The MRQ is 2.0%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.0%TTM1.1%+0.9%
TTM1.1%YOY2.3%-1.2%
TTM1.1%5Y1.9%-0.7%
5Y1.9%10Y1.8%+0.0%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0%2.8%-0.8%
TTM1.1%2.5%-1.4%
YOY2.3%2.7%-0.4%
5Y1.9%2.4%-0.5%
10Y1.8%2.7%-0.9%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Associated Banc-Corp.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Associated Banc-Corp is operating .

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

Let's take a look of the Operating Margin trends of Associated Banc-Corp:

  • The MRQ is 33.1%. The company is operating very efficient. +2
  • The TTM is -10.6%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ33.1%TTM-10.6%+43.7%
TTM-10.6%YOY55.5%-66.1%
TTM-10.6%5Y26.7%-37.3%
5Y26.7%10Y28.5%-1.8%
4.3.2.2. Operating Ratio

Measures how efficient Associated Banc-Corp is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • An Operation Ratio of 0.14 means that the operating costs are $0.14 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Associated Banc-Corp:

  • The MRQ is 0.142. The company is very efficient in keeping operating costs low. +2
  • The TTM is -0.448.
Trends
Current periodCompared to+/- 
MRQ0.142TTM-0.448+0.590
TTM-0.448YOY-0.636+0.189
TTM-0.4485Y-0.560+0.112
5Y-0.56010Y-0.638+0.079
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Associated Banc-Corp.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Associated Banc-Corp 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 0.15 means the company has $0.15 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Associated Banc-Corp:

  • The MRQ is 0.146. The company is unable to pay all its short-term debts. -2
  • The TTM is 1.641. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ0.146TTM1.641-1.495
TTM1.641YOY136.720-135.079
TTM1.6415Y34.057-32.416
5Y34.05710Y28.272+5.785
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM1.6412.176-0.535
YOY136.7202.383+134.337
5Y34.0571.117+32.940
10Y28.27211.601+16.671
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Associated Banc-Corp to the Banks - Regional industry mean.
  • A Quick Ratio of 0.27 means the company can pay off $0.27 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Associated Banc-Corp:

  • The MRQ is 0.271. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 2.967. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ0.271TTM2.967-2.696
TTM2.967YOY273.615-270.647
TTM2.9675Y66.462-63.494
5Y66.46210Y54.351+12.111
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM2.967-0.015+2.982
YOY273.6152.384+271.231
5Y66.4620.682+65.780
10Y54.35117.526+36.825
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Associated Banc-Corp.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Associated Banc-Corp assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Associated Banc-Corp to Banks - Regional industry mean.
  • A Debt to Asset Ratio of 0.90 means that Associated Banc-Corp assets are financed with 89.5% credit (debt) and the remaining percentage (100% - 89.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Associated Banc-Corp:

  • The MRQ is 0.895. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.898. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.895TTM0.898-0.002
TTM0.898YOY0.899-0.002
TTM0.8985Y0.890+0.007
5Y0.89010Y0.8910.000
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8950.915-0.020
TTM0.8980.724+0.174
YOY0.8990.326+0.573
5Y0.8900.761+0.129
10Y0.8910.847+0.044
4.5.4.2. Debt to Equity Ratio

Measures if Associated Banc-Corp is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Associated Banc-Corp to the Banks - Regional industry mean.
  • A Debt to Equity ratio of 856.5% means that company has $8.56 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Associated Banc-Corp:

  • The MRQ is 8.565. The company is unable to pay all its debts with equity. -1
  • The TTM is 8.767. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ8.565TTM8.767-0.202
TTM8.767YOY8.941-0.174
TTM8.7675Y8.176+0.591
5Y8.17610Y8.177-0.002
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ8.56510.715-2.150
TTM8.7678.867-0.100
YOY8.9413.978+4.963
5Y8.1769.345-1.169
10Y8.17711.610-3.433
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 Associated Banc-Corp generates.

  • Above 15 is considered overpriced but always compare Associated Banc-Corp to the Banks - Regional industry mean.
  • A PE ratio of 10.10 means the investor is paying $10.10 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Associated Banc-Corp:

  • The EOD is 11.978. Based on the earnings, the company is underpriced. +1
  • The MRQ is 10.098. Based on the earnings, the company is underpriced. +1
  • The TTM is 4.716. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD11.978MRQ10.098+1.880
MRQ10.098TTM4.716+5.382
TTM4.716YOY8.291-3.575
TTM4.7165Y8.997-4.281
5Y8.99710Y12.328-3.331
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD11.9784.130+7.848
MRQ10.0984.277+5.821
TTM4.7164.718-0.002
YOY8.2915.611+2.680
5Y8.9979.054-0.057
10Y12.3289.531+2.797
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 Associated Banc-Corp:

  • The EOD is 11.283. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 9.512. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 10.041. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD11.283MRQ9.512+1.771
MRQ9.512TTM10.041-0.529
TTM10.041YOY10.153-0.111
TTM10.0415Y6.601+3.440
5Y6.60110Y17.563-10.962
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD11.2832.493+8.790
MRQ9.5122.582+6.930
TTM10.041-0.320+10.361
YOY10.1530.514+9.639
5Y6.6010.452+6.149
10Y17.5630.106+17.457
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 Associated Banc-Corp is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • A PB ratio of 0.81 means the investor is paying $0.81 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Associated Banc-Corp:

  • The EOD is 0.956. Based on the equity, the company is cheap. +2
  • The MRQ is 0.806. Based on the equity, the company is cheap. +2
  • The TTM is 0.831. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.956MRQ0.806+0.150
MRQ0.806TTM0.831-0.025
TTM0.831YOY0.751+0.080
TTM0.8315Y0.781+0.050
5Y0.78110Y0.937-0.157
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD0.9560.466+0.490
MRQ0.8060.483+0.323
TTM0.8310.350+0.481
YOY0.7510.182+0.569
5Y0.7810.620+0.161
10Y0.9370.894+0.043
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 Associated Banc-Corp.

4.8.1. Institutions holding Associated Banc-Corp

Institutions are holding 79.843% of the shares of Associated Banc-Corp.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc11.72240.0093193483841348490.7018
2024-09-30Vanguard Group Inc10.07110.0064166228039115945.8022
2024-09-30FMR Inc8.21910.017813565981120570.089
2024-09-30Dimensional Fund Advisors, Inc.6.49830.05610725694-104431-0.9643
2024-09-30State Street Corp4.98640.007282303402618773.2864
2024-09-30LSV Asset Management2.54830.194242061621932494.8157
2024-09-30Geode Capital Management, LLC2.17160.00633584271796582.2729
2024-09-30Verition Fund Managegment, LLC1.83950.3293303623930513311.1725
2024-09-30Associated Banc-Corp1.63361.70722696266-70925-2.5631
2024-09-30Allspring Global Investments Holdings, LLC1.59740.08792636629-11640-0.4395
2024-09-30Macquarie Group Ltd1.5840.0608261444661784630.9449
2024-09-30Pzena Investment Management, LLC1.49150.1712461851-49028-1.9526
2024-09-30AllianceBernstein L.P.1.3260.01582188707-35811-1.6098
2024-09-30Charles Schwab Investment Management Inc1.29480.00882137125174250.8221
2024-09-30Northern Trust Corp1.1030.00641820615-20999-1.1402
2024-09-30Bank of New York Mellon Corp1.04790.00691729628-245628-12.4352
2024-09-30American Century Companies Inc1.00490.02081658647-220112-11.7158
2024-09-30Morgan Stanley - Brokerage Accounts0.90580.00231495081-1264245-45.8172
2024-09-30Goldman Sachs Group Inc0.72660.00421199342-447266-27.1629
2024-06-30Bank of America Corp0.66260.002109373041785461.8241
Total 62.43482.7206103051941+481457+0.5%

4.9.2. Funds holding Associated Banc-Corp

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-27iShares Core S&P Mid-Cap ETF3.12780.13635162670101480.197
2024-11-27iShares Russell 2000 ETF2.81260.15384642358-9702-0.2086
2024-08-31Fidelity Low-Priced Stock2.8110.37974639745-2206-0.0475
2024-10-31Vanguard Total Stock Mkt Idx Inv2.71440.00614480315-16676-0.3708
2024-10-31Vanguard Small Cap Index2.17730.0561359372870500.1966
2024-09-30DFA US Small Cap Value I1.83250.38923024609-108640-3.4673
2024-10-31Vanguard Small Cap Value Index Inv1.47170.09952429098-841-0.0346
2024-10-31Allspring Special Small Cap Value A1.33270.9862199635170000.7789
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.32350.04782184452-10890-0.4961
2024-11-27SPDR® S&P Regional Banking ETF1.30311.02542150866-6515-0.302
2024-09-30Delaware Small Cap Core I1.2340.57632036722-12623-0.616
2024-09-30Strategic Advisers Fidelity US TtlStk1.03370.0266170622500
2024-10-31Associated Banc Corp Stock Fund1.01471001674735-26000-1.5288
2024-11-27iShares Russell 2000 Value ETF0.97530.3086160985320780.1292
2024-08-31Fidelity Small Cap Index0.92950.12871534107-35698-2.274
2024-09-30DFA US Targeted Value I0.90840.234149939400
2024-11-28Avantis US Small Cap Value ETF0.89630.247147931900
2024-11-28First Trust RBA Amer Indl RenaisTM ETF0.88751.3754146485287440.6005
2024-11-28Dimensional US Targeted Value ETF0.72480.2762119636400
2024-11-27SPDR® S&P Bank ETF0.72041.2272118908728480.2401
Total 30.2312107.679949898134-181923-0.4%

5.3. Insider Transactions

Insiders are holding 0.713% of the shares of Associated Banc-Corp.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-06David L SteinSELL2953627.43
2024-10-30John A UtzSELL1904424.19
2024-09-12Lith Karen VanSELL806120.48
2024-08-29John A UtzSELL200022.78
2024-07-31Randall J EricksonSELL2377422.99
2024-05-06John A UtzSELL250022.18
2024-04-30Nicole M KitowskiSELL501921.23
2024-03-05Eileen A KamerickSELL500021.02
2024-03-05John A UtzSELL1401021.2
2024-02-07John B WilliamsSELL270019.55
2023-12-12John A UtzSELL1475519.49
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
Other Current Assets  883,908209,4841,093,392-74,7171,018,675113,5261,132,201-1,299,978-167,777
Other Current Liabilities  -2,545,0001,805,000-740,000102,000-638,000-837,000-1,475,00034,057,74632,582,746



5.2. Latest Balance Sheet

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

Summary
Total Assets42,210,815
Total Liabilities37,797,578
Total Stockholder Equity4,413,237
 As reported
Total Liabilities 37,797,578
Total Stockholder Equity+ 4,413,237
Total Assets = 42,210,815

Assets

Total Assets42,210,815
Total Current Assets4,874,935
Long-term Assets48,465,148
Total Current Assets
Cash And Cash Equivalents 962,732
Short-term Investments 4,152,527
Net Receivables 167,777
Other Current Assets -167,777
Total Current Assets  (as reported)4,874,935
Total Current Assets  (calculated)5,115,259
+/- 240,324
Long-term Assets
Property Plant Equipment 373,816
Goodwill 1,104,992
Long Term Investments 8,210,220
Intangible Assets 115,840
Long-term Assets Other -9,804,868
Long-term Assets  (as reported)48,465,148
Long-term Assets  (calculated)0
+/- 48,465,148

Liabilities & Shareholders' Equity

Total Current Liabilities33,287,746
Long-term Liabilities3,562,083
Total Stockholder Equity4,413,237
Total Current Liabilities
Short-term Debt 705,000
Short Long Term Debt 705,000
Other Current Liabilities 32,582,746
Total Current Liabilities  (as reported)33,287,746
Total Current Liabilities  (calculated)33,992,746
+/- 705,000
Long-term Liabilities
Long term Debt 2,052,319
Capital Lease Obligations 317
Long-term Liabilities  (as reported)3,562,083
Long-term Liabilities  (calculated)2,052,636
+/- 1,509,447
Total Stockholder Equity
Common Stock1,752
Retained Earnings 3,122,307
Other Stockholders Equity 1,206,814
Total Stockholder Equity (as reported)4,413,237
Total Stockholder Equity (calculated)4,330,873
+/- 82,364
Other
Capital Stock195,864
Cash and Short Term Investments 4,707,158
Common Stock Shares Outstanding 151,492
Liabilities and Stockholders Equity 42,210,815
Net Debt 1,794,904
Net Invested Capital 6,976,444
Net Working Capital -28,412,811
Short Long Term Debt Total 2,757,636



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
1,751,300
1,721,900
1,765,500
1,816,200
1,870,300
1,840,600
1,893,800
1,943,700
2,097,100
2,089,000
2,783,100
2,840,200
2,882,100
2,816,300
2,936,100
2,954,900
2,981,600
2,948,000
2,997,600
3,079,700
3,284,300
3,226,300
3,355,200
3,540,400
3,697,800
3,720,200
4,008,900
4,282,300
4,419,100
4,458,800
4,595,400
4,735,900
10,691,400
10,692,500
10,561,700
10,575,700
11,250,700
11,302,200
11,622,800
12,324,600
12,519,900
12,734,620
12,998,259
13,120,002
13,128,394
13,122,386
13,212,289
13,564,825
13,604,374
14,327,900
14,476,492
15,044,702
15,043,275
15,089,166
15,218,816
15,114,169
15,247,894
15,510,868
15,502,556
16,135,761
20,520,136
20,502,442
20,753,714
20,741,731
22,100,082
21,518,860
21,128,354
20,926,523
20,861,384
20,507,413
20,849,140
20,940,007
21,592,083
21,903,753
22,302,704
22,487,394
24,192,067
24,349,725
24,013,567
22,881,527
22,874,142
23,107,636
22,760,059
22,525,286
21,785,596
21,473,565
22,048,475
21,902,649
21,924,217
21,913,670
22,081,100
22,738,354
23,531,790
23,277,768
23,616,944
23,688,675
24,226,920
24,806,197
25,727,786
25,653,822
26,821,774
27,068,740
27,185,145
27,467,243
27,715,021
28,178,867
29,038,699
29,152,764
29,139,315
29,109,857
29,769,025
30,064,547
30,483,594
33,366,505
33,652,647
33,489,002
33,647,859
33,700,866
33,272,628
32,596,460
32,386,478
33,908,056
35,501,464
34,698,746
33,419,783
34,575,255
34,152,625
34,439,666
35,104,253
34,955,900
37,235,990
38,049,607
39,405,727
40,702,519
41,219,473
41,637,381
41,015,855
41,137,084
41,623,908
42,210,815
42,210,81541,623,90841,137,08441,015,85541,637,38141,219,47340,702,51939,405,72738,049,60737,235,99034,955,90035,104,25334,439,66634,152,62534,575,25533,419,78334,698,74635,501,46433,908,05632,386,47832,596,46033,272,62833,700,86633,647,85933,489,00233,652,64733,366,50530,483,59430,064,54729,769,02529,109,85729,139,31529,152,76429,038,69928,178,86727,715,02127,467,24327,185,14527,068,74026,821,77425,653,82225,727,78624,806,19724,226,92023,688,67523,616,94423,277,76823,531,79022,738,35422,081,10021,913,67021,924,21721,902,64922,048,47521,473,56521,785,59622,525,28622,760,05923,107,63622,874,14222,881,52724,013,56724,349,72524,192,06722,487,39422,302,70421,903,75321,592,08320,940,00720,849,14020,507,41320,861,38420,926,52321,128,35421,518,86022,100,08220,741,73120,753,71420,502,44220,520,13616,135,76115,502,55615,510,86815,247,89415,114,16915,218,81615,089,16615,043,27515,044,70214,476,49214,327,90013,604,37413,564,82513,212,28913,122,38613,128,39413,120,00212,998,25912,734,62012,519,90012,324,60011,622,80011,302,20011,250,70010,575,70010,561,70010,692,50010,691,4004,735,9004,595,4004,458,8004,419,1004,282,3004,008,9003,720,2003,697,8003,540,4003,355,2003,226,3003,284,3003,079,7002,997,6002,948,0002,981,6002,954,9002,936,1002,816,3002,882,1002,840,2002,783,1002,089,0002,097,1001,943,7001,893,8001,840,6001,870,3001,816,2001,765,5001,721,9001,751,30000000000000000000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
137,000
102,500
104,900
108,300
121,100
82,500
100,100
117,700
135,000
130,500
152,600
141,800
190,600
127,900
147,800
155,500
157,600
148,300
143,300
136,500
196,700
134,500
163,200
152,800
207,200
153,600
175,300
209,900
237,000
179,000
192,200
180,100
292,200
387,500
280,400
251,700
532,000
258,900
253,300
311,100
289,100
293,793
343,448
343,181
373,210
308,967
314,213
366,209
593,421
332,974
358,561
410,111
445,013
414,652
408,432
346,222
399,864
340,743
321,157
297,180
402,632
341,689
423,448
400,749
474,484
425,097
451,192
395,033
468,849
348,437
443,715
369,471
564,702
503,187
625,420
635,420
545,987
391,172
476,387
443,526
796,907
2,283,410
2,535,898
2,034,767
865,612
797,134
1,092,357
661,292
609,520
704,876
594,810
950,832
5,637,496
5,369,119
5,398,488
5,643,805
5,832,085
5,896,930
6,134,495
5,801,654
6,412,849
6,202,277
5,884,940
5,777,380
5,422,099
5,261,049
5,266,446
5,442,145
5,275,959
4,970,258
4,210,379
4,265,626
4,726,814
4,909,053
4,729,874
4,576,213
4,676,923
4,434,326
3,839,149
4,195,734
3,843,590
3,677,941
5,249,376
4,463,539
3,890,617
5,390,194
5,152,522
5,633,233
5,438,058
3,364,990
3,607,188
2,989,325
581,401
4,356,396
4,262,463
4,051,492
4,679,934
1,018,675
1,132,201
4,874,935
4,874,9351,132,2011,018,6754,679,9344,051,4924,262,4634,356,396581,4012,989,3253,607,1883,364,9905,438,0585,633,2335,152,5225,390,1943,890,6174,463,5395,249,3763,677,9413,843,5904,195,7343,839,1494,434,3264,676,9234,576,2134,729,8744,909,0534,726,8144,265,6264,210,3794,970,2585,275,9595,442,1455,266,4465,261,0495,422,0995,777,3805,884,9406,202,2776,412,8495,801,6546,134,4955,896,9305,832,0855,643,8055,398,4885,369,1195,637,496950,832594,810704,876609,520661,2921,092,357797,134865,6122,034,7672,535,8982,283,410796,907443,526476,387391,172545,987635,420625,420503,187564,702369,471443,715348,437468,849395,033451,192425,097474,484400,749423,448341,689402,632297,180321,157340,743399,864346,222408,432414,652445,013410,111358,561332,974593,421366,209314,213308,967373,210343,181343,448293,793289,100311,100253,300258,900532,000251,700280,400387,500292,200180,100192,200179,000237,000209,900175,300153,600207,200152,800163,200134,500196,700136,500143,300148,300157,600155,500147,800127,900190,600141,800152,600130,500135,000117,700100,10082,500121,100108,300104,900102,500137,00000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
137,000
102,500
104,900
108,300
121,100
82,500
100,100
117,700
135,000
130,500
152,600
141,800
190,600
127,900
147,800
155,500
157,600
148,300
143,300
136,500
196,700
134,500
163,200
152,800
207,200
153,600
175,300
209,900
237,000
179,000
192,200
180,100
292,200
387,500
280,400
251,700
532,000
258,900
253,300
311,100
289,100
293,793
343,448
343,181
373,210
308,967
314,213
366,209
593,421
332,974
358,561
410,111
445,013
414,652
408,432
346,222
399,864
340,743
321,157
297,180
402,632
341,689
423,448
400,749
474,484
425,097
451,192
395,033
468,849
348,437
443,715
369,471
564,702
503,187
625,420
635,420
545,987
391,172
476,387
443,526
796,907
2,283,410
2,535,898
2,034,767
865,612
797,134
1,092,357
661,292
609,520
704,876
594,810
950,832
710,738
418,802
544,169
803,770
581,500
619,022
628,116
456,232
1,016,037
843,967
476,942
373,724
454,685
355,208
464,680
596,057
595,733
669,768
522,909
463,927
683,368
423,178
468,223
522,016
728,413
604,938
555,693
759,445
581,004
656,777
2,012,506
1,113,567
714,913
1,946,779
1,747,379
1,660,843
1,025,515
501,067
834,251
498,404
593,645
822,385
598,501
711,824
909,473
849,973
955,495
962,732
962,732955,495849,973909,473711,824598,501822,385593,645498,404834,251501,0671,025,5151,660,8431,747,3791,946,779714,9131,113,5672,012,506656,777581,004759,445555,693604,938728,413522,016468,223423,178683,368463,927522,909669,768595,733596,057464,680355,208454,685373,724476,942843,9671,016,037456,232628,116619,022581,500803,770544,169418,802710,738950,832594,810704,876609,520661,2921,092,357797,134865,6122,034,7672,535,8982,283,410796,907443,526476,387391,172545,987635,420625,420503,187564,702369,471443,715348,437468,849395,033451,192425,097474,484400,749423,448341,689402,632297,180321,157340,743399,864346,222408,432414,652445,013410,111358,561332,974593,421366,209314,213308,967373,210343,181343,448293,793289,100311,100253,300258,900532,000251,700280,400387,500292,200180,100192,200179,000237,000209,900175,300153,600207,200152,800163,200134,500196,700136,500143,300148,300157,600155,500147,800127,900190,600141,800152,600130,500135,000117,700100,10082,500121,100108,300104,900102,500137,00000000000000000000
       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
0
0
0
0
0
0
28,334
0
0
0
17,442
0
0
0
14,322
0
0
0
10,724
0
0
0
68,761
4,835,134
4,794,983
4,708,730
32,065
3,840,697
3,505,471
3,436,774
3,436,621
3,467,732
3,373,700
3,521,307
3,543,019
3,616,280
3,574,373
3,616,817
5,349,417
5,495,822
5,819,229
5,651,076
49,876
5,267,372
5,322,177
5,291,336
6,101,341
5,883,541
5,742,034
5,453,816
4,937,483
4,669,100
4,521,436
21,852
4,926,758
4,950,317
4,854,319
4,840,035
5,250,585
5,277,908
5,506,379
5,345,422
5,396,812
5,358,310
5,407,998
5,403,656
4,967,414
4,905,841
4,801,766
4,846,088
4,680,226
4,300,490
3,687,470
3,801,699
4,043,446
4,485,875
4,261,651
4,054,197
3,948,510
3,829,388
3,283,456
3,436,289
3,262,586
2,928,787
3,149,773
3,258,360
3,085,441
3,356,949
3,323,346
3,893,379
4,332,015
2,780,803
2,677,511
2,487,312
2,742,025
3,381,607
3,504,777
3,491,679
3,600,892
3,724,148
3,912,730
4,152,527
4,152,5273,912,7303,724,1483,600,8923,491,6793,504,7773,381,6072,742,0252,487,3122,677,5112,780,8034,332,0153,893,3793,323,3463,356,9493,085,4413,258,3603,149,7732,928,7873,262,5863,436,2893,283,4563,829,3883,948,5104,054,1974,261,6514,485,8754,043,4463,801,6993,687,4704,300,4904,680,2264,846,0884,801,7664,905,8414,967,4145,403,6565,407,9985,358,3105,396,8125,345,4225,506,3795,277,9085,250,5854,840,0354,854,3194,950,3174,926,75821,8524,521,4364,669,1004,937,4835,453,8165,742,0345,883,5416,101,3415,291,3365,322,1775,267,37249,8765,651,0765,819,2295,495,8225,349,4173,616,8173,574,3733,616,2803,543,0193,521,3073,373,7003,467,7323,436,6213,436,7743,505,4713,840,69732,0654,708,7304,794,9834,835,13468,76100010,72400014,32200017,44200028,3340000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
91,196
92,377
87,097
91,612
90,263
86,466
81,797
79,011
80,528
83,120
95,426
115,782
144,449
152,404
159,185
171,119
169,569
167,092
173,106
167,777
167,777173,106167,092169,569171,119159,185152,404144,449115,78295,42683,12080,52879,01181,79786,46690,26391,61287,09792,37791,19600000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
13,636,183
13,724,315
14,249,014
10,849,203
10,912,917
11,029,170
10,937,547
10,655,034
10,872,340
10,945,651
11,238,106
14,317,783
14,345,930
14,562,613
14,662,481
15,709,802
16,060,035
15,981,510
15,914,342
15,779,044
15,540,011
15,803,505
15,826,520
16,265,528
16,570,867
16,889,488
17,027,034
17,096,388
17,272,913
16,511,401
15,580,707
15,033,163
14,352,294
13,699,409
14,003,955
13,610,898
13,592,193
14,017,538
14,582,102
15,156,736
15,316,988
15,672,145
15,964,095
11,568,591
11,589,059
11,975,776
11,759,804
11,650,790
12,125,724
12,535,791
12,900,148
13,301,057
13,706,421
14,002,202
14,319,313
14,810,837
15,402,027
16,279,956
16,174,264
16,478,077
16,854,342
18,192,870
18,340,686
17,832,541
19,602,512
20,113,529
20,250,365
20,355,514
20,599,331
21,337,913
20,720,947
21,013,039
23,040,114
23,042,761
23,010,930
22,614,020
22,033,787
1,878,176
1,798,709
1,106,713
584,187
962,497
618,201
765,904
975,244
788,846
883,908
1,093,392
1,018,675
1,132,201
-167,777
-167,7771,132,2011,018,6751,093,392883,908788,846975,244765,904618,201962,497584,1871,106,7131,798,7091,878,17622,033,78722,614,02023,010,93023,042,76123,040,11421,013,03920,720,94721,337,91320,599,33120,355,51420,250,36520,113,52919,602,51217,832,54118,340,68618,192,87016,854,34216,478,07716,174,26416,279,95615,402,02714,810,83714,319,31314,002,20213,706,42113,301,05712,900,14812,535,79112,125,72411,650,79011,759,80411,975,77611,589,05911,568,59115,964,09515,672,14515,316,98815,156,73614,582,10214,017,53813,592,19313,610,89814,003,95513,699,40914,352,29415,033,16315,580,70716,511,40117,272,91317,096,38817,027,03416,889,48816,570,86716,265,52815,826,52015,803,50515,540,01115,779,04415,914,34215,981,51016,060,03515,709,80214,662,48114,562,61314,345,93014,317,78311,238,10610,945,65110,872,34010,655,03410,937,54711,029,17010,912,91710,849,20314,249,01413,724,31513,636,183000000000000000000000000000000000000000000000000000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
430,400
452,500
446,700
440,200
443,100
448,400
446,800
448,900
467,000
459,000
611,200
608,800
641,500
661,500
672,400
663,700
679,600
665,000
667,400
701,900
719,000
721,600
721,100
782,600
794,700
809,300
842,600
897,200
930,600
939,500
918,200
934,500
3,068,000
2,885,500
2,847,800
2,874,400
3,047,800
3,169,800
3,228,300
3,384,800
3,395,600
3,328,528
3,374,933
3,416,869
3,387,805
3,355,504
3,371,965
3,365,540
3,316,549
3,723,154
3,817,743
3,818,335
3,749,059
3,761,597
3,781,214
3,830,400
4,192,996
4,297,785
4,235,748
4,600,475
5,799,721
5,814,823
5,767,653
5,678,501
5,915,796
5,033,728
4,695,652
4,617,148
4,613,491
4,618,965
4,601,920
4,744,016
4,761,853
4,829,699
4,787,796
4,824,940
6,549,692
6,685,640
7,207,041
6,857,294
7,044,072
6,471,932
6,524,752
6,486,564
7,309,086
7,084,238
6,938,580
6,659,255
6,157,961
5,891,806
5,814,145
5,823,427
6,281,648
6,319,590
6,242,680
6,285,066
6,744,045
6,783,543
7,057,500
6,952,020
7,107,868
7,160,042
7,298,003
7,370,550
7,482,085
7,515,791
7,492,297
7,536,355
7,385,279
7,285,257
7,365,776
7,458,235
7,924,239
8,854,940
8,809,244
8,662,424
8,615,422
8,621,124
8,095,565
7,679,779
7,529,849
7,190,001
7,209,327
7,224,278
6,915,146
7,151,274
7,048,419
7,741,291
8,486,167
8,639,226
8,539,803
1,535,939
1,999,018
9,250,538
9,343,304
1,520,683
9,363,601
40,118,409
40,491,707
48,465,148
48,465,14840,491,70740,118,4099,363,6011,520,6839,343,3049,250,5381,999,0181,535,9398,539,8038,639,2268,486,1677,741,2917,048,4197,151,2746,915,1467,224,2787,209,3277,190,0017,529,8497,679,7798,095,5658,621,1248,615,4228,662,4248,809,2448,854,9407,924,2397,458,2357,365,7767,285,2577,385,2797,536,3557,492,2977,515,7917,482,0857,370,5507,298,0037,160,0427,107,8686,952,0207,057,5006,783,5436,744,0456,285,0666,242,6806,319,5906,281,6485,823,4275,814,1455,891,8066,157,9616,659,2556,938,5807,084,2387,309,0866,486,5646,524,7526,471,9327,044,0726,857,2947,207,0416,685,6406,549,6924,824,9404,787,7964,829,6994,761,8534,744,0164,601,9204,618,9654,613,4914,617,1484,695,6525,033,7285,915,7965,678,5015,767,6535,814,8235,799,7214,600,4754,235,7484,297,7854,192,9963,830,4003,781,2143,761,5973,749,0593,818,3353,817,7433,723,1543,316,5493,365,5403,371,9653,355,5043,387,8053,416,8693,374,9333,328,5283,395,6003,384,8003,228,3003,169,8003,047,8002,874,4002,847,8002,885,5003,068,000934,500918,200939,500930,600897,200842,600809,300794,700782,600721,100721,600719,000701,900667,400665,000679,600663,700672,400661,500641,500608,800611,200459,000467,000448,900446,800448,400443,100440,200446,700452,500430,40000000000000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
28,400
28,600
28,700
29,000
29,900
30,400
30,100
29,800
30,900
31,300
47,100
45,900
45,500
45,600
46,800
45,700
46,100
46,300
45,300
48,400
52,100
52,100
51,400
55,300
54,100
56,800
67,600
73,800
76,000
79,700
79,100
78,700
127,800
125,800
128,600
134,600
140,100
140,500
137,500
138,900
140,100
136,092
134,924
130,977
127,600
124,555
122,592
120,300
119,528
135,821
134,766
133,596
132,713
132,234
131,436
131,873
131,315
130,028
129,401
131,288
184,944
180,315
179,667
174,086
206,153
200,014
198,279
196,201
196,007
190,309
198,453
197,114
197,446
193,774
191,634
188,817
190,942
187,685
185,794
185,544
186,564
183,401
181,231
181,236
190,533
186,329
192,506
208,301
223,736
225,164
225,245
238,756
253,958
254,674
258,903
265,636
270,890
269,257
264,735
272,283
274,688
274,591
274,338
271,119
267,606
331,711
331,427
329,726
330,315
332,884
328,404
330,065
330,963
381,327
361,385
358,926
363,225
361,668
432,058
436,268
435,284
438,469
434,042
422,222
418,914
398,671
398,050
383,131
385,173
387,550
387,633
379,462
376,906
375,540
374,866
373,017
372,978
367,618
370,293
373,816
373,816370,293367,618372,978373,017374,866375,540376,906379,462387,633387,550385,173383,131398,050398,671418,914422,222434,042438,469435,284436,268432,058361,668363,225358,926361,385381,327330,963330,065328,404332,884330,315329,726331,427331,711267,606271,119274,338274,591274,688272,283264,735269,257270,890265,636258,903254,674253,958238,756225,245225,164223,736208,301192,506186,329190,533181,236181,231183,401186,564185,544185,794187,685190,942188,817191,634193,774197,446197,114198,453190,309196,007196,201198,279200,014206,153174,086179,667180,315184,944131,288129,401130,028131,315131,873131,436132,234132,713133,596134,766135,821119,528120,300122,592124,555127,600130,977134,924136,092140,100138,900137,500140,500140,100134,600128,600125,800127,80078,70079,10079,70076,00073,80067,60056,80054,10055,30051,40052,10052,10048,40045,30046,30046,10045,70046,80045,60045,50045,90047,10031,30030,90029,80030,10030,40029,90029,00028,70028,60028,40000000000000000000
       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
211,861
211,611
212,112
212,112
212,112
224,388
224,388
224,388
224,388
232,528
232,564
679,993
679,993
679,993
679,993
989,431
875,727
875,727
871,629
871,629
871,629
929,168
929,168
929,168
929,168
929,168
929,168
929,168
929,168
929,168
929,168
929,168
929,168
929,168
929,168
929,168
929,168
929,168
929,168
929,168
929,168
929,168
929,168
929,168
929,168
929,168
929,168
929,168
929,168
929,168
929,168
929,168
968,774
968,844
968,844
968,844
971,951
971,951
971,951
971,951
972,006
972,006
972,006
976,239
1,153,156
1,166,665
1,168,922
1,169,023
1,168,944
1,176,019
1,176,230
1,176,230
1,191,388
1,107,902
1,107,902
1,109,300
1,104,992
1,104,992
1,104,992
1,104,992
1,104,992
1,104,992
1,104,992
1,104,992
1,104,992
1,104,992
1,104,992
1,104,992
1,104,992
1,104,992
1,104,992
1,104,9921,104,9921,104,9921,104,9921,104,9921,104,9921,104,9921,104,9921,104,9921,104,9921,104,9921,104,9921,104,9921,104,9921,104,9921,109,3001,107,9021,107,9021,191,3881,176,2301,176,2301,176,0191,168,9441,169,0231,168,9221,166,6651,153,156976,239972,006972,006972,006971,951971,951971,951971,951968,844968,844968,844968,774929,168929,168929,168929,168929,168929,168929,168929,168929,168929,168929,168929,168929,168929,168929,168929,168929,168929,168929,168929,168929,168929,168929,168929,168929,168929,168929,168929,168929,168929,168929,168871,629871,629871,629875,727875,727989,431679,993679,993679,993679,993232,564232,528224,388224,388224,388224,388212,112212,112212,112211,611211,861000000000000000000000000000000000000000000000000000000000000000000
       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
12,284,730
12,286,354
12,747,951
13,304,926
0
0
0
0
15,485,611
15,557,165
15,798,635
15,590,679
15,911,622
16,454,638
17,138,538
17,370,446
17,922,097
18,354,110
18,760,628
19,015,932
19,765,416
20,308,117
21,145,134
21,119,534
21,222,799
21,469,160
22,805,939
22,936,917
22,871,639
25,099,526
25,459,350
25,432,944
25,531,860
25,837,887
25,962,675
24,889,956
24,825,151
24,394,171
24,669,106
24,768,540
24,068,022
23,809,389
5,434,544
6,142,543
6,883,047
7,023,779
6,916,921
27,524,376
7,004,412
7,648,448
7,738,120
7,684,936
7,760,770
7,831,938
7,981,009
8,210,220
8,210,2207,981,0097,831,9387,760,7707,684,9367,738,1207,648,4487,004,41227,524,3766,916,9217,023,7796,883,0476,142,5435,434,54423,809,38924,068,02224,768,54024,669,10624,394,17124,825,15124,889,95625,962,67525,837,88725,531,86025,432,94425,459,35025,099,52622,871,63922,936,91722,805,93921,469,16021,222,79921,119,53421,145,13420,308,11719,765,41619,015,93218,760,62818,354,11017,922,09717,370,44617,138,53816,454,63815,911,62215,590,67915,798,63515,557,16515,485,611000013,304,92612,747,95112,286,35412,284,73000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
106,700
104,598
102,497
100,396
98,300
222,922
258,850
251,981
253,677
250,363
274,944
282,953
287,897
284,287
306,505
302,427
799,433
119,381
113,010
115,692
8,607
117,290
116,175
112,544
109,234
89,295
100,599
96,427
92,220
90,477
92,621
90,138
80,165
72,965
91,588
91,506
92,807
91,991
92,176
84,824
88,044
85,200
74,872
67,970
67,574
68,374
64,812
61,294
61,176
66,294
74,612
75,730
74,464
72,629
70,538
69,201
67,582
77,984
79,055
78,380
77,799
76,380
73,901
74,316
76,853
75,728
73,925
72,457
73,964
146,121
147,326
145,941
144,029
140,236
160,090
159,257
155,607
151,012
122,162
115,768
110,215
114,201
110,833
110,625
112,955
122,905
130,257
129,837
126,633
121,558
125,326
131,805
124,861
123,494
121,705
115,840
115,840121,705123,494124,861131,805125,326121,558126,633129,837130,257122,905112,955110,625110,833114,201110,215115,768122,162151,012155,607159,257160,090140,236144,029145,941147,326146,12173,96472,45773,92575,72876,85374,31673,90176,38077,79978,38079,05577,98467,58269,20170,53872,62974,46475,73074,61266,29461,17661,29464,81268,37467,57467,97074,87285,20088,04484,82492,17691,99192,80791,50691,58872,96580,16590,13892,62190,47792,22096,427100,59989,295109,234112,544116,175117,2908,607115,692113,010119,381799,433302,427306,505284,287287,897282,953274,944250,363253,677251,981258,850222,92298,300100,396102,497104,598106,7000000000000000000000000000000000000000000000000000000000000000
       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
7,381,653
6,621,740
6,244,610
6,076,750
5,881,370
7,217,799
6,294,610
5,576,817
7,141,635
6,834,537
7,474,452
7,575,917
0
0
0
0
0
0
0
0
0
0
0
000000000007,575,9177,474,4526,834,5377,141,6355,576,8176,294,6107,217,7995,881,3706,076,7506,244,6106,621,7407,381,65300000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,183,900
1,166,900
1,213,900
1,267,700
1,306,100
1,309,700
1,346,900
1,377,100
1,495,100
1,499,500
2,019,300
2,089,600
2,050,000
2,026,900
2,115,900
2,135,700
2,144,400
2,134,700
2,186,900
2,241,300
2,368,600
2,370,200
2,470,900
2,605,000
2,695,900
2,757,300
2,991,000
3,175,200
3,251,500
3,340,300
3,485,000
3,621,300
7,331,200
7,419,500
7,433,500
7,449,600
7,670,900
7,873,500
8,141,200
8,628,700
8,835,200
9,112,299
9,279,878
9,359,952
9,367,379
9,457,915
9,526,111
9,833,076
9,694,404
10,271,772
10,300,188
10,816,256
10,849,203
10,912,917
11,029,170
10,937,547
10,655,034
10,872,340
10,945,651
11,238,106
14,317,783
14,345,930
14,562,613
14,662,481
15,709,802
16,060,035
15,981,510
15,914,342
15,779,044
15,540,011
15,803,505
15,826,520
16,265,528
16,570,867
16,889,488
17,027,034
17,096,388
17,272,913
16,330,139
15,580,707
15,033,163
14,352,294
13,699,409
14,003,955
13,610,898
13,592,193
14,017,538
14,582,102
15,156,736
15,316,988
15,672,145
15,964,095
11,612,646
11,589,059
11,975,776
11,759,804
11,650,790
12,125,724
12,535,791
12,900,148
13,301,057
13,706,421
14,002,202
14,319,313
14,810,837
15,402,027
16,279,956
16,174,264
16,478,077
16,854,342
18,192,870
18,340,686
17,832,541
19,602,512
20,113,529
20,250,365
20,355,514
20,645,416
21,337,914
20,720,947
21,013,039
23,040,114
23,042,761
23,010,929
22,614,020
22,033,787
21,951,684
21,065,142
21,180,028
22,951,684
25,088,999
33,524,343
36,825,308
27,095,585
27,613,706
36,065,206
26,972,320
0
0
-11,129,268
-11,129,2680026,972,32036,065,20627,613,70627,095,58536,825,30833,524,34325,088,99922,951,68421,180,02821,065,14221,951,68422,033,78722,614,02023,010,92923,042,76123,040,11421,013,03920,720,94721,337,91420,645,41620,355,51420,250,36520,113,52919,602,51217,832,54118,340,68618,192,87016,854,34216,478,07716,174,26416,279,95615,402,02714,810,83714,319,31314,002,20213,706,42113,301,05712,900,14812,535,79112,125,72411,650,79011,759,80411,975,77611,589,05911,612,64615,964,09515,672,14515,316,98815,156,73614,582,10214,017,53813,592,19313,610,89814,003,95513,699,40914,352,29415,033,16315,580,70716,330,13917,272,91317,096,38817,027,03416,889,48816,570,86716,265,52815,826,52015,803,50515,540,01115,779,04415,914,34215,981,51016,060,03515,709,80214,662,48114,562,61314,345,93014,317,78311,238,10610,945,65110,872,34010,655,03410,937,54711,029,17010,912,91710,849,20310,816,25610,300,18810,271,7729,694,4049,833,0769,526,1119,457,9159,367,3799,359,9529,279,8789,112,2998,835,2008,628,7008,141,2007,873,5007,670,9007,449,6007,433,5007,419,5007,331,2003,621,3003,485,0003,340,3003,251,5003,175,2002,991,0002,757,3002,695,9002,605,0002,470,9002,370,2002,368,6002,241,3002,186,9002,134,7002,144,4002,135,7002,115,9002,026,9002,050,0002,089,6002,019,3001,499,5001,495,1001,377,1001,346,9001,309,7001,306,1001,267,7001,213,9001,166,9001,183,90000000000000000000
> Total Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,625,200
1,592,600
1,633,000
1,680,900
1,731,700
1,698,700
1,748,000
1,793,700
1,939,000
1,926,200
2,574,900
2,625,600
2,660,200
2,588,700
2,699,300
2,711,700
2,724,600
2,687,500
2,733,500
2,809,300
3,009,700
2,942,000
3,059,200
3,225,300
3,372,200
3,380,400
3,647,100
3,900,900
4,026,000
4,051,200
4,175,500
4,303,300
9,877,700
9,855,700
9,694,400
9,692,100
10,372,000
10,398,700
10,725,600
11,393,500
11,610,100
11,813,832
12,068,036
12,189,819
12,159,698
12,098,408
12,161,611
12,485,951
12,533,958
13,097,080
13,026,611
13,774,011
13,771,092
13,615,037
13,900,570
13,813,221
13,717,526
14,115,575
14,123,662
14,682,296
18,502,717
18,477,371
18,735,279
18,679,166
19,775,104
19,274,165
18,853,494
18,656,143
18,615,891
18,271,279
18,620,229
18,648,825
19,262,378
19,521,335
19,948,822
20,123,147
21,315,564
21,452,556
21,139,799
19,956,868
20,135,534
19,927,127
19,573,932
19,324,437
18,626,805
18,278,851
19,049,327
19,052,030
19,058,423
19,012,797
19,171,479
19,787,902
20,595,391
20,341,503
20,739,968
20,816,393
21,335,630
21,905,173
22,797,840
22,784,244
24,021,523
24,186,602
24,280,754
24,513,446
24,777,775
25,196,369
26,008,552
26,055,649
26,048,003
25,965,063
26,577,523
26,860,946
27,246,151
29,653,805
29,882,403
29,691,964
29,866,972
29,864,997
29,372,834
28,675,605
28,464,355
30,117,585
31,477,006
30,653,313
29,328,850
30,447,475
30,042,573
30,444,705
31,079,400
31,007,613
33,276,608
34,095,655
35,390,237
36,576,856
37,096,599
37,509,738
36,841,881
36,968,412
37,370,161
37,797,578
37,797,57837,370,16136,968,41236,841,88137,509,73837,096,59936,576,85635,390,23734,095,65533,276,60831,007,61331,079,40030,444,70530,042,57330,447,47529,328,85030,653,31331,477,00630,117,58528,464,35528,675,60529,372,83429,864,99729,866,97229,691,96429,882,40329,653,80527,246,15126,860,94626,577,52325,965,06326,048,00326,055,64926,008,55225,196,36924,777,77524,513,44624,280,75424,186,60224,021,52322,784,24422,797,84021,905,17321,335,63020,816,39320,739,96820,341,50320,595,39119,787,90219,171,47919,012,79719,058,42319,052,03019,049,32718,278,85118,626,80519,324,43719,573,93219,927,12720,135,53419,956,86821,139,79921,452,55621,315,56420,123,14719,948,82219,521,33519,262,37818,648,82518,620,22918,271,27918,615,89118,656,14318,853,49419,274,16519,775,10418,679,16618,735,27918,477,37118,502,71714,682,29614,123,66214,115,57513,717,52613,813,22113,900,57013,615,03713,771,09213,774,01113,026,61113,097,08012,533,95812,485,95112,161,61112,098,40812,159,69812,189,81912,068,03611,813,83211,610,10011,393,50010,725,60010,398,70010,372,0009,692,1009,694,4009,855,7009,877,7004,303,3004,175,5004,051,2004,026,0003,900,9003,647,1003,380,4003,372,2003,225,3003,059,2002,942,0003,009,7002,809,3002,733,5002,687,5002,724,6002,711,7002,699,3002,588,7002,660,2002,625,6002,574,9001,926,2001,939,0001,793,7001,748,0001,698,7001,731,7001,680,9001,633,0001,592,6001,625,20000000000000000000
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
203,300
202,000
226,300
219,600
232,500
210,500
215,500
229,200
240,400
238,900
269,000
284,700
242,500
249,800
263,200
253,600
263,100
240,400
331,200
306,300
316,000
354,100
304,200
302,500
346,800
338,800
377,500
422,100
444,100
472,000
488,800
508,900
1,337,000
1,181,400
1,066,300
1,040,100
1,671,100
1,815,000
2,105,800
2,248,200
2,775,100
2,381,852
2,555,837
2,590,127
2,598,203
3,150,476
2,958,835
2,882,156
2,643,851
2,230,505
2,301,853
2,630,285
2,389,607
2,422,631
2,242,399
2,049,833
1,928,876
2,516,270
2,588,103
2,956,626
2,926,716
2,778,161
2,775,508
2,778,993
2,666,307
2,597,950
2,561,092
2,004,982
2,042,685
2,332,816
2,416,371
2,349,525
3,226,787
3,852,524
4,923,462
4,106,015
3,703,936
3,365,130
2,712,962
1,517,594
1,226,853
575,564
513,406
539,263
1,747,382
2,547,805
3,255,670
2,531,776
2,514,485
1,936,219
1,400,000
615,258
1,576,484
1,038,697
2,218,760
1,046,401
265,484
308,652
1,378,120
664,539
574,297
75,265
905,837
319,766
402,978
834,161
1,402,407
541,321
583,688
430,679
794,813
588,067
351,467
1,862,420
52,791
838,819
841,034
32,019
825,190
827,215
581,359
583,291
588,472
600,188
608,811
600,900
604,809
303,713
284,054
280,390
272,601
257,171
20,798
18,210
15,327
2,545,000
740,000
22,488,607
23,375,137
33,287,746
33,287,74623,375,13722,488,607740,0002,545,00015,32718,21020,798257,171272,601280,390284,054303,713604,809600,900608,811600,188588,472583,291581,359827,215825,19032,019841,034838,81952,7911,862,420351,467588,067794,813430,679583,688541,3211,402,407834,161402,978319,766905,83775,265574,297664,5391,378,120308,652265,4841,046,4012,218,7601,038,6971,576,484615,2581,400,0001,936,2192,514,4852,531,7763,255,6702,547,8051,747,382539,263513,406575,5641,226,8531,517,5942,712,9623,365,1303,703,9364,106,0154,923,4623,852,5243,226,7872,349,5252,416,3712,332,8162,042,6852,004,9822,561,0922,597,9502,666,3072,778,9932,775,5082,778,1612,926,7162,956,6262,588,1032,516,2701,928,8762,049,8332,242,3992,422,6312,389,6072,630,2852,301,8532,230,5052,643,8512,882,1562,958,8353,150,4762,598,2032,590,1272,555,8372,381,8522,775,1002,248,2002,105,8001,815,0001,671,1001,040,1001,066,3001,181,4001,337,000508,900488,800472,000444,100422,100377,500338,800346,800302,500304,200354,100316,000306,300331,200240,400263,100253,600263,200249,800242,500284,700269,000238,900240,400229,200215,500210,500232,500219,600226,300202,000203,30000000000000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
203,300
202,000
226,300
219,600
232,500
210,500
215,500
229,200
240,400
238,900
269,000
284,700
242,500
249,800
263,200
253,600
263,100
240,400
331,200
306,300
316,000
354,100
304,200
302,500
346,800
338,800
377,500
422,100
444,100
472,000
488,800
508,900
1,337,000
1,181,400
1,066,300
1,040,100
1,671,100
1,815,000
2,105,800
2,248,200
2,775,100
2,381,852
2,555,837
2,590,127
2,598,203
3,150,476
2,958,835
2,882,156
2,643,851
2,230,505
2,301,853
2,630,285
2,389,607
2,422,631
2,242,399
2,049,833
1,928,876
2,516,270
2,588,103
2,956,626
2,926,716
2,778,161
2,775,508
2,778,993
2,666,307
2,597,950
2,561,092
2,004,982
2,042,685
2,332,816
2,416,371
2,349,525
3,226,787
3,852,524
4,923,462
4,106,015
3,703,936
3,365,130
2,712,962
1,517,594
1,226,853
575,564
513,406
539,263
1,747,382
2,547,805
3,255,670
2,531,776
2,514,485
1,936,219
1,400,000
615,258
1,576,484
1,038,697
2,218,760
1,046,401
265,484
308,652
1,378,120
664,539
574,297
75,265
905,837
319,766
402,978
834,161
1,402,407
541,321
583,688
430,679
794,813
588,067
351,467
1,862,420
52,791
838,819
841,034
32,019
825,190
827,215
581,359
583,291
588,472
600,188
608,811
600,900
604,809
303,713
284,054
280,390
272,601
257,171
20,798
18,210
15,327
2,545,000
740,000
638,000
1,475,000
705,000
705,0001,475,000638,000740,0002,545,00015,32718,21020,798257,171272,601280,390284,054303,713604,809600,900608,811600,188588,472583,291581,359827,215825,19032,019841,034838,81952,7911,862,420351,467588,067794,813430,679583,688541,3211,402,407834,161402,978319,766905,83775,265574,297664,5391,378,120308,652265,4841,046,4012,218,7601,038,6971,576,484615,2581,400,0001,936,2192,514,4852,531,7763,255,6702,547,8051,747,382539,263513,406575,5641,226,8531,517,5942,712,9623,365,1303,703,9364,106,0154,923,4623,852,5243,226,7872,349,5252,416,3712,332,8162,042,6852,004,9822,561,0922,597,9502,666,3072,778,9932,775,5082,778,1612,926,7162,956,6262,588,1032,516,2701,928,8762,049,8332,242,3992,422,6312,389,6072,630,2852,301,8532,230,5052,643,8512,882,1562,958,8353,150,4762,598,2032,590,1272,555,8372,381,8522,775,1002,248,2002,105,8001,815,0001,671,1001,040,1001,066,3001,181,4001,337,000508,900488,800472,000444,100422,100377,500338,800346,800302,500304,200354,100316,000306,300331,200240,400263,100253,600263,200249,800242,500284,700269,000238,900240,400229,200215,500210,500232,500219,600226,300202,000203,30000000000000000000
       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
5,044,223
0
0
0
3,546,725
0
1,911,557
1,240,093
3,907,509
1,080,867
4,713,276
4,260,148
4,142,880
5,481,213
2,262,613
966,059
1,612,265
52,019
655,190
792,215
552,016
331,082
39,535
50,987
608,811
600,900
604,809
303,713
284,054
280,390
272,601
257,171
20,798
18,210
15,327
2,545,000
740,000
638,000
1,475,000
705,000
705,0001,475,000638,000740,0002,545,00015,32718,21020,798257,171272,601280,390284,054303,713604,809600,900608,81150,98739,535331,082552,016792,215655,19052,0191,612,265966,0592,262,6135,481,2134,142,8804,260,1484,713,2761,080,8673,907,5091,240,0931,911,55703,546,7250005,044,223000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
9,197,784
9,245,391
9,331,316
9,291,646
8,687,691
8,500,226
8,398,912
8,612,611
9,192,692
9,026,244
8,947,353
9,124,852
9,060,234
9,453,460
9,635,356
9,792,843
9,702,758
9,583,592
9,677,273
12,786,239
12,193,904
12,098,631
12,181,025
2,666,991
13,616,870
13,646,408
14,208,545
14,316,071
13,980,967
14,077,618
14,158,369
13,973,913
13,882,174
13,378,734
14,245,667
15,154,796
15,873,189
16,320,391
16,446,109
16,728,613
17,496,787
16,970,199
16,804,860
15,225,393
14,023,643
14,066,050
14,782,410
15,090,655
15,653,376
15,106,871
16,450,592
16,939,865
17,421,294
17,132,436
18,337,908
17,267,167
17,509,927
17,316,259
18,201,258
18,763,504
19,851,592
19,269,563
20,558,395
21,007,665
20,685,460
20,292,850
21,747,712
21,888,448
21,828,035
21,618,180
22,333,451
22,785,962
23,825,602
23,816,314
24,831,612
24,897,393
25,533,057
25,274,222
24,422,562
23,779,064
25,661,580
26,551,444
26,712,548
26,482,481
27,677,166
27,264,300
27,851,266
28,466,430
28,405,409
28,576,576
29,198,582
29,636,154
30,331,823
0
32,123,326
0
0
0
0
000032,123,326030,331,82329,636,15429,198,58228,576,57628,405,40928,466,43027,851,26627,264,30027,677,16626,482,48126,712,54826,551,44425,661,58023,779,06424,422,56225,274,22225,533,05724,897,39324,831,61223,816,31423,825,60222,785,96222,333,45121,618,18021,828,03521,888,44821,747,71220,292,85020,685,46021,007,66520,558,39519,269,56319,851,59218,763,50418,201,25817,316,25917,509,92717,267,16718,337,90817,132,43617,421,29416,939,86516,450,59215,106,87115,653,37615,090,65514,782,41014,066,05014,023,64315,225,39316,804,86016,970,19917,496,78716,728,61316,446,10916,320,39115,873,18915,154,79614,245,66713,378,73413,882,17413,973,91314,158,36914,077,61813,980,96714,316,07114,208,54513,646,40813,616,8702,666,99112,181,02512,098,63112,193,90412,786,2399,677,2739,583,5929,702,7589,792,8439,635,3569,453,4609,060,2349,124,8528,947,3539,026,2449,192,6928,612,6118,398,9128,500,2268,687,6919,291,6469,331,3169,245,3919,197,7840000000000000000000000000000000000000000000000000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-203,300
-202,000
-226,300
-219,600
-232,500
-210,500
-215,500
-229,200
-240,400
-238,900
-269,000
-284,700
-242,500
-249,800
-263,200
-253,600
-263,100
-240,400
-331,200
-306,300
-316,000
-354,100
-304,200
-302,500
-346,800
-338,800
-377,500
-422,100
-444,100
-472,000
-488,800
-508,900
-1,337,000
-1,181,400
-1,066,300
-1,040,100
-1,671,100
-1,815,000
-2,105,800
-2,248,200
-2,775,100
-2,381,852
-2,555,837
-2,590,127
-2,598,203
-3,150,476
-2,958,835
-2,882,156
-2,643,851
-2,230,505
-2,301,853
-2,630,285
-2,389,607
-2,422,631
-2,242,399
-2,049,833
-1,928,876
-2,516,270
-2,588,103
-2,956,626
-2,926,716
-2,778,161
-2,775,508
-2,778,993
-2,666,307
-2,597,950
-2,561,092
-2,004,982
-2,042,685
-2,332,816
-2,416,371
-2,349,525
-3,226,787
-3,852,524
-4,923,462
-4,106,015
-3,703,936
-3,365,130
-2,712,962
-1,517,594
-1,226,853
-575,564
-513,406
-539,263
-1,747,382
-2,547,805
-3,255,670
-2,531,776
-2,514,485
-1,936,219
-1,400,000
-615,258
-1,576,484
-1,038,697
-2,218,760
-1,046,401
-265,484
-308,652
-1,378,120
-664,539
-574,297
-75,265
-905,837
-319,766
-402,978
-834,161
-1,402,407
-541,321
-583,688
-430,679
-794,813
-588,067
-351,467
-1,862,420
-52,791
-838,819
-841,034
-32,019
-825,190
-827,215
-581,359
-583,291
-588,472
-600,188
-608,811
-600,900
-604,809
-303,713
-284,054
-280,390
-272,601
-257,171
-20,798
-18,210
-15,327
-2,545,000
-740,000
-638,000
-1,475,000
32,582,746
32,582,746-1,475,000-638,000-740,000-2,545,000-15,327-18,210-20,798-257,171-272,601-280,390-284,054-303,713-604,809-600,900-608,811-600,188-588,472-583,291-581,359-827,215-825,190-32,019-841,034-838,819-52,791-1,862,420-351,467-588,067-794,813-430,679-583,688-541,321-1,402,407-834,161-402,978-319,766-905,837-75,265-574,297-664,539-1,378,120-308,652-265,484-1,046,401-2,218,760-1,038,697-1,576,484-615,258-1,400,000-1,936,219-2,514,485-2,531,776-3,255,670-2,547,805-1,747,382-539,263-513,406-575,564-1,226,853-1,517,594-2,712,962-3,365,130-3,703,936-4,106,015-4,923,462-3,852,524-3,226,787-2,349,525-2,416,371-2,332,816-2,042,685-2,004,982-2,561,092-2,597,950-2,666,307-2,778,993-2,775,508-2,778,161-2,926,716-2,956,626-2,588,103-2,516,270-1,928,876-2,049,833-2,242,399-2,422,631-2,389,607-2,630,285-2,301,853-2,230,505-2,643,851-2,882,156-2,958,835-3,150,476-2,598,203-2,590,127-2,555,837-2,381,852-2,775,100-2,248,200-2,105,800-1,815,000-1,671,100-1,040,100-1,066,300-1,181,400-1,337,000-508,900-488,800-472,000-444,100-422,100-377,500-338,800-346,800-302,500-304,200-354,100-316,000-306,300-331,200-240,400-263,100-253,600-263,200-249,800-242,500-284,700-269,000-238,900-240,400-229,200-215,500-210,500-232,500-219,600-226,300-202,000-203,30000000000000000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
30,400
30,400
27,000
27,000
26,600
26,600
20,200
15,200
14,800
14,800
19,600
19,000
17,900
17,400
12,400
12,000
5,300
4,700
4,300
4,300
3,900
3,900
3,500
3,500
18,100
21,000
20,900
21,900
21,100
31,600
37,900
5,900
15,300
30,200
27,800
26,900
26,000
27,800
25,700
24,500
24,300
122,834
122,792
122,463
122,420
122,277
522,234
1,020,116
1,103,395
1,477,855
1,513,131
2,016,999
1,906,845
1,954,715
2,012,968
1,806,316
1,852,219
1,749,418
1,827,326
1,911,797
2,604,540
3,332,804
3,685,078
3,545,458
3,348,476
2,898,089
2,472,869
2,272,654
2,071,142
1,743,103
1,932,194
1,933,871
1,764,771
1,436,399
1,336,349
1,561,722
1,861,647
1,961,604
1,761,580
1,761,506
1,953,998
1,643,979
1,843,691
1,713,671
1,413,605
1,484,177
1,484,174
1,477,408
1,177,071
1,176,736
1,150,729
1,305,422
1,015,346
915,063
614,822
614,568
3,087,267
2,932,040
2,931,809
2,931,547
3,930,117
3,429,925
3,179,734
2,679,542
2,679,350
2,861,316
3,511,475
2,761,635
2,761,795
2,761,955
3,262,120
3,147,285
3,397,450
3,233,338
5,295,476
3,332,655
3,574,371
3,740,776
2,742,941
2,877,727
3,180,967
3,214,194
2,657,016
1,706,763
1,632,723
1,629,966
1,619,826
1,620,880
1,621,047
1,537,948
3,258,039
257,171
20,798
18,210
4,165,020
1,752,316
1,741,463
14,479,805
13,995,024
3,562,083
3,562,08313,995,02414,479,8051,741,4631,752,3164,165,02018,21020,798257,1713,258,0391,537,9481,621,0471,620,8801,619,8261,629,9661,632,7231,706,7632,657,0163,214,1943,180,9672,877,7272,742,9413,740,7763,574,3713,332,6555,295,4763,233,3383,397,4503,147,2853,262,1202,761,9552,761,7952,761,6353,511,4752,861,3162,679,3502,679,5423,179,7343,429,9253,930,1172,931,5472,931,8092,932,0403,087,267614,568614,822915,0631,015,3461,305,4221,150,7291,176,7361,177,0711,477,4081,484,1741,484,1771,413,6051,713,6711,843,6911,643,9791,953,9981,761,5061,761,5801,961,6041,861,6471,561,7221,336,3491,436,3991,764,7711,933,8711,932,1941,743,1032,071,1422,272,6542,472,8692,898,0893,348,4763,545,4583,685,0783,332,8042,604,5401,911,7971,827,3261,749,4181,852,2191,806,3162,012,9681,954,7151,906,8452,016,9991,513,1311,477,8551,103,3951,020,116522,234122,277122,420122,463122,792122,83424,30024,50025,70027,80026,00026,90027,80030,20015,3005,90037,90031,60021,10021,90020,90021,00018,1003,5003,5003,9003,9004,3004,3004,7005,30012,00012,40017,40017,90019,00019,60014,80014,80015,20020,20026,60026,60027,00027,00030,40030,40000000000000000000
       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
1,413,605
1,484,177
1,484,174
1,477,408
0
0
0
0
1,091,689
985,299
667,420
666,998
3,133,737
2,975,490
2,975,120
2,967,550
3,967,446
3,474,655
3,216,903
2,725,359
2,712,780
2,916,539
3,590,941
2,823,936
2,812,898
2,809,516
3,309,263
3,194,097
3,465,110
3,333,585
629,231
934,155
883,279
873,866
796,403
796,799
549,343
549,644
548,937
549,201
549,465
2,179,694
2,168,851
1,870,040
1,870,371
249,797
249,820
249,484
248,071
544,103
534,273
529,459
0
0
0
0
0000529,459534,273544,103248,071249,484249,820249,7971,870,3711,870,0402,168,8512,179,694549,465549,201548,937549,644549,343796,799796,403873,866883,279934,155629,2313,333,5853,465,1103,194,0973,309,2632,809,5162,812,8982,823,9363,590,9412,916,5392,712,7802,725,3593,216,9033,474,6553,967,4462,967,5502,975,1202,975,4903,13