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

Ames National Corporation
Buy, Hold or Sell?

Let's analyze Ames National Corporation together

I guess you are interested in Ames National 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 Ames National 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 Ames National Corporation

I send you an email if I find something interesting about Ames National Corporation.

1. Quick Overview

1.1. Quick analysis of Ames National Corporation (30 sec.)










1.2. What can you expect buying and holding a share of Ames National 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
$20.39
Expected worth in 1 year
$24.48
How sure are you?
75.0%

+ What do you gain per year?

Total Gains per Share
$5.17
Return On Investment
31.0%

For what price can you sell your share?

Current Price per Share
$16.69
Expected price per share
$14.05 - $18.52
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Ames National Corporation (5 min.)




Live pricePrice per Share (EOD)
$16.69
Intrinsic Value Per Share
$-1.68 - $19.96
Total Value Per Share
$18.71 - $40.35

2.2. Growth of Ames National Corporation (5 min.)




Is Ames National Corporation growing?

Current yearPrevious yearGrowGrow %
How rich?$183.3m$1.1b-$950.4m-557.7%

How much money is Ames National Corporation making?

Current yearPrevious yearGrowGrow %
Making money$2.2m$3.2m-$1m-48.0%
Net Profit Margin9.8%23.3%--

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

2.3. Financial Health of Ames National 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 Ames National Corporation?

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

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

Speculation

The Price per Share of Ames National Corporation is $16.69. 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 Ames National 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 Ames National 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 $20.39. Based on the TTM, the Book Value Change Per Share is $1.02 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 $0.27 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Ames National 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 Eps0.251.5%0.251.5%0.362.2%0.462.8%0.442.6%
Usd Book Value Change Per Share1.8210.9%1.026.1%0.261.6%0.010.1%0.100.6%
Usd Dividend Per Share0.271.6%0.271.6%0.271.6%0.261.6%0.241.5%
Usd Total Gains Per Share2.0912.5%1.297.7%0.533.2%0.271.6%0.342.0%
Usd Price Per Share18.23-20.06-19.76-21.77-24.60-
Price to Earnings Ratio18.49-20.42-13.82-13.11-14.91-
Price-to-Total Gains Ratio8.73-36.90-2.45--1.51-14.27-
Price to Book Ratio0.89-1.06-0.65-1.01-1.26-
Price-to-Total Gains Ratio8.73-36.90-2.45--1.51-14.27-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share16.69
Number of shares59
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.270.26
Usd Book Value Change Per Share1.020.01
Usd Total Gains Per Share1.290.27
Gains per Quarter (59 shares)76.2216.06
Gains per Year (59 shares)304.8864.24
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
16424129562354
21274826001235118
31917239051858182
4255965121024710246
53191206151530813310
63821447182037016374
74461688212543218438
85101929243049321502
95742170273555523566
106372412304061626630

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%94.00.00.0100.0%
Book Value Change Per Share3.01.00.075.0%5.07.00.041.7%11.09.00.055.0%27.013.00.067.5%61.032.01.064.9%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%94.00.00.0100.0%
Total Gains per Share4.00.00.0100.0%6.06.00.050.0%13.07.00.065.0%30.010.00.075.0%74.020.00.078.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Ames National 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--1.8171.022+78%0.260+598%0.011+16390%0.097+1769%
Book Value Per Share--20.39518.955+8%124.656-84%41.316-51%29.716-31%
Current Ratio--2.1860.694+215%153.991-99%83.187-97%940.972-100%
Debt To Asset Ratio--0.9140.921-1%0.486+88%0.824+11%0.851+7%
Debt To Equity Ratio--10.57711.643-9%7.032+50%9.560+11%8.379+26%
Dividend Per Share--0.2700.2700%0.2700%0.261+3%0.244+11%
Enterprise Value---1064596740.900-1583882069.800+49%-9924701.225-99%-791636255.267-26%-587025045.397-45%
Eps--0.2470.246+0%0.364-32%0.462-47%0.439-44%
Ev To Ebitda Ratio---98.574-1028.306+943%1.579-6343%-219.138+122%-116.132+18%
Ev To Sales Ratio---11.509-17.512+52%-0.020-100%-10.803-6%-9.288-19%
Free Cash Flow Per Share--0.3370.382-12%0.392-14%0.571-41%0.550-39%
Free Cash Flow To Equity Per Share---2.171-1.782-18%1.624-234%2.640-182%1.672-230%
Gross Profit Margin---1.5730.238-762%0.890-277%0.787-300%0.857-284%
Intrinsic Value_10Y_max--19.957--------
Intrinsic Value_10Y_min---1.681--------
Intrinsic Value_1Y_max--2.176--------
Intrinsic Value_1Y_min--1.419--------
Intrinsic Value_3Y_max--6.403--------
Intrinsic Value_3Y_min--2.913--------
Intrinsic Value_5Y_max--10.469--------
Intrinsic Value_5Y_min--2.917--------
Market Cap150079317.300-9%163927259.100180382930.200-9%177662798.775-8%197449832.583-17%226252856.328-28%
Net Profit Margin--0.0960.098-2%0.233-59%0.256-63%0.286-67%
Operating Margin--0.1130.047+139%0.447-75%0.412-73%0.497-77%
Operating Ratio--0.5950.285+109%-0.349+159%6.688-91%21.355-97%
Pb Ratio0.818-9%0.8941.063-16%0.652+37%1.011-12%1.263-29%
Pe Ratio16.924-9%18.48520.423-9%13.816+34%13.111+41%14.908+24%
Price Per Share16.690-9%18.23020.060-9%19.758-8%21.771-16%24.595-26%
Price To Free Cash Flow Ratio12.375-9%13.51614.919-9%17.138-21%12.044+12%13.078+3%
Price To Total Gains Ratio7.996-9%8.73436.905-76%2.454+256%-1.515+117%14.271-39%
Quick Ratio--2.9361.884+56%287.604-99%111.036-97%996.331-100%
Return On Assets--0.0010.001+2%0.002-31%0.002-49%0.002-57%
Return On Equity--0.0120.013-7%0.022-44%0.023-48%0.023-48%
Total Gains Per Share--2.0871.292+62%0.530+293%0.272+667%0.341+512%
Usd Book Value--183394000.000170443750.000+8%1120925000.000-84%373107040.950-51%270802827.375-32%
Usd Book Value Change Per Share--1.8171.022+78%0.260+598%0.011+16390%0.097+1769%
Usd Book Value Per Share--20.39518.955+8%124.656-84%41.316-51%29.716-31%
Usd Dividend Per Share--0.2700.2700%0.2700%0.261+3%0.244+11%
Usd Enterprise Value---1064596740.900-1583882069.800+49%-9924701.225-99%-791636255.267-26%-587025045.397-45%
Usd Eps--0.2470.246+0%0.364-32%0.462-47%0.439-44%
Usd Free Cash Flow--3032000.0003432000.000-12%3524250.000-14%5195365.900-42%5059525.775-40%
Usd Free Cash Flow Per Share--0.3370.382-12%0.392-14%0.571-41%0.550-39%
Usd Free Cash Flow To Equity Per Share---2.171-1.782-18%1.624-234%2.640-182%1.672-230%
Usd Market Cap150079317.300-9%163927259.100180382930.200-9%177662798.775-8%197449832.583-17%226252856.328-28%
Usd Price Per Share16.690-9%18.23020.060-9%19.758-8%21.771-16%24.595-26%
Usd Profit--2217000.0002211000.000+0%3272500.000-32%4193802.150-47%4034285.825-45%
Usd Revenue--23125000.00022677250.000+2%13962750.000+66%17056556.050+36%14650723.650+58%
Usd Total Gains Per Share--2.0871.292+62%0.530+293%0.272+667%0.341+512%
 EOD+4 -4MRQTTM+25 -13YOY+8 -305Y+12 -2810Y+11 -29

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1516.924
Price to Book Ratio (EOD)Between0-10.818
Net Profit Margin (MRQ)Greater than00.096
Operating Margin (MRQ)Greater than00.113
Quick Ratio (MRQ)Greater than12.936
Current Ratio (MRQ)Greater than12.186
Debt to Asset Ratio (MRQ)Less than10.914
Debt to Equity Ratio (MRQ)Less than110.577
Return on Equity (MRQ)Greater than0.150.012
Return on Assets (MRQ)Greater than0.050.001
Total6/10 (60.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5039.032
Ma 20Greater thanMa 5017.326
Ma 50Greater thanMa 10017.406
Ma 100Greater thanMa 20017.924
OpenGreater thanClose16.770
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Ames National Corporation

Ames National Corporation operates as a multi-bank holding company that provides banking products and services primarily in Boone, Clarke, Hancock, Marshall, Polk, Story, and Union counties in central, north central, and south-central Iowa. The company accepts various deposit products, including checking and savings accounts; and time deposits, such as money market accounts and certificates of deposit. It also provides loans, such as short-term and medium-term commercial and agricultural real estate, residential real estate loans, equipment, vehicle, and home improvement loans; consumer loans to finance consumer purchases, such as automobiles, trucks, recreational vehicles, household furnishings, boats, personal loans, and lines of credit; agricultural and business operating loans and lines of credit; and originates mortgage loans for sale into the secondary market. In addition, the company offers cash management, merchant credit card processing, safe deposit box, wire transfer, direct deposit, and automated/video teller machine access services; and automatic drafts for various accounts, as well as wealth management services. Further, it provides farm management, investment, and custodial services for individuals, businesses, and non-profit organizations; and online, mobile, and private banking services. Ames National Corporation was incorporated in 1903 and is headquartered in Ames, Iowa.

Fundamental data was last updated by Penke on 2024-12-05 13:06:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a 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 less efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is 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 underpriced.
Based on the earnings, the company is fair priced.
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 Ames National Corporation earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Ames National Corporation to the Banks - Regional industry mean.
  • A Net Profit Margin of 9.6% means that $0.10 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Ames National Corporation:

  • The MRQ is 9.6%. The company is making a profit. +1
  • The TTM is 9.8%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ9.6%TTM9.8%-0.2%
TTM9.8%YOY23.3%-13.5%
TTM9.8%5Y25.6%-15.9%
5Y25.6%10Y28.6%-3.0%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ9.6%40.2%-30.6%
TTM9.8%31.4%-21.6%
YOY23.3%28.8%-5.5%
5Y25.6%24.7%+0.9%
10Y28.6%21.4%+7.2%
4.3.1.2. Return on Assets

Shows how efficient Ames National Corporation is using its assets to generate profit.

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

Let's take a look of the Return on Assets trends of Ames National Corporation:

  • The MRQ is 0.1%. 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+/- 
MRQ0.1%TTM0.1%+0.0%
TTM0.1%YOY0.2%0.0%
TTM0.1%5Y0.2%-0.1%
5Y0.2%10Y0.2%0.0%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1%0.2%-0.1%
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 Ames National Corporation is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Ames National Corporation to the Banks - Regional industry mean.
  • 1.2% Return on Equity means Ames National Corporation generated $0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Ames National Corporation:

  • The MRQ is 1.2%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.2%TTM1.3%-0.1%
TTM1.3%YOY2.2%-0.9%
TTM1.3%5Y2.3%-1.0%
5Y2.3%10Y2.3%+0.0%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2%2.8%-1.6%
TTM1.3%2.5%-1.2%
YOY2.2%2.7%-0.5%
5Y2.3%2.4%-0.1%
10Y2.3%2.7%-0.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Ames National Corporation.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Ames National Corporation is operating .

  • Measures how much profit Ames National 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 Ames National Corporation to the Banks - Regional industry mean.
  • An Operating Margin of 11.3% means the company generated $0.11  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Ames National Corporation:

  • The MRQ is 11.3%. The company is operating less efficient.
  • The TTM is 4.7%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ11.3%TTM4.7%+6.6%
TTM4.7%YOY44.7%-40.0%
TTM4.7%5Y41.2%-36.5%
5Y41.2%10Y49.7%-8.6%
4.3.2.2. Operating Ratio

Measures how efficient Ames National Corporation is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • An Operation Ratio of 0.59 means that the operating costs are $0.59 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Ames National Corporation:

  • The MRQ is 0.595. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.285. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.595TTM0.285+0.310
TTM0.285YOY-0.349+0.634
TTM0.2855Y6.688-6.403
5Y6.68810Y21.355-14.666
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Ames National Corporation.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Ames National 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 2.19 means the company has $2.19 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Ames National Corporation:

  • The MRQ is 2.186. The company is able to pay all its short-term debts. +1
  • The TTM is 0.694. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ2.186TTM0.694+1.492
TTM0.694YOY153.991-153.296
TTM0.6945Y83.187-82.493
5Y83.18710Y940.972-857.785
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM0.6942.176-1.482
YOY153.9912.383+151.608
5Y83.1871.117+82.070
10Y940.97211.601+929.371
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Ames National Corporation to the Banks - Regional industry mean.
  • A Quick Ratio of 2.94 means the company can pay off $2.94 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Ames National Corporation:

  • The MRQ is 2.936. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.884. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.936TTM1.884+1.052
TTM1.884YOY287.604-285.719
TTM1.8845Y111.036-109.151
5Y111.03610Y996.331-885.295
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM1.884-0.015+1.899
YOY287.6042.384+285.220
5Y111.0360.682+110.354
10Y996.33117.526+978.805
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Ames National Corporation.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Ames National Corporation assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Ames National Corporation to Banks - Regional industry mean.
  • A Debt to Asset Ratio of 0.91 means that Ames National Corporation assets are financed with 91.4% credit (debt) and the remaining percentage (100% - 91.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Ames National Corporation:

  • The MRQ is 0.914. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.921. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.914TTM0.921-0.007
TTM0.921YOY0.486+0.435
TTM0.9215Y0.824+0.097
5Y0.82410Y0.851-0.027
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9140.915-0.001
TTM0.9210.724+0.197
YOY0.4860.326+0.160
5Y0.8240.761+0.063
10Y0.8510.847+0.004
4.5.4.2. Debt to Equity Ratio

Measures if Ames National Corporation is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Ames National Corporation to the Banks - Regional industry mean.
  • A Debt to Equity ratio of 1,057.7% means that company has $10.58 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Ames National Corporation:

  • The MRQ is 10.577. The company is unable to pay all its debts with equity. -1
  • The TTM is 11.643. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ10.577TTM11.643-1.066
TTM11.643YOY7.032+4.611
TTM11.6435Y9.560+2.083
5Y9.56010Y8.379+1.180
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ10.57710.715-0.138
TTM11.6438.867+2.776
YOY7.0323.978+3.054
5Y9.5609.345+0.215
10Y8.37911.610-3.231
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 Ames National Corporation generates.

  • Above 15 is considered overpriced but always compare Ames National Corporation to the Banks - Regional industry mean.
  • A PE ratio of 18.49 means the investor is paying $18.49 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Ames National Corporation:

  • The EOD is 16.924. Based on the earnings, the company is fair priced.
  • The MRQ is 18.485. Based on the earnings, the company is fair priced.
  • The TTM is 20.423. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD16.924MRQ18.485-1.562
MRQ18.485TTM20.423-1.938
TTM20.423YOY13.816+6.608
TTM20.4235Y13.111+7.312
5Y13.11110Y14.908-1.796
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD16.9244.130+12.794
MRQ18.4854.277+14.208
TTM20.4234.718+15.705
YOY13.8165.611+8.205
5Y13.1119.054+4.057
10Y14.9089.531+5.377
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 Ames National Corporation:

  • The EOD is 12.375. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 13.516. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 14.919. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD12.375MRQ13.516-1.142
MRQ13.516TTM14.919-1.403
TTM14.919YOY17.138-2.218
TTM14.9195Y12.044+2.876
5Y12.04410Y13.078-1.034
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD12.3752.493+9.882
MRQ13.5162.582+10.934
TTM14.919-0.320+15.239
YOY17.1380.514+16.624
5Y12.0440.452+11.592
10Y13.0780.106+12.972
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 Ames National 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 0.89 means the investor is paying $0.89 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Ames National Corporation:

  • The EOD is 0.818. Based on the equity, the company is cheap. +2
  • The MRQ is 0.894. Based on the equity, the company is cheap. +2
  • The TTM is 1.063. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD0.818MRQ0.894-0.076
MRQ0.894TTM1.063-0.169
TTM1.063YOY0.652+0.411
TTM1.0635Y1.011+0.052
5Y1.01110Y1.263-0.252
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD0.8180.466+0.352
MRQ0.8940.483+0.411
TTM1.0630.350+0.713
YOY0.6520.182+0.470
5Y1.0110.620+0.391
10Y1.2630.894+0.369
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 Ames National Corporation.

4.8.1. Institutions holding Ames National Corporation

Institutions are holding 27.616% of the shares of Ames National Corporation.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc7.05780.000363464574901.1943
2024-09-30Vanguard Group Inc5.53970.000249814273161.4905
2024-09-30Dimensional Fund Advisors, Inc.2.59380.00123324123080.9994
2024-09-30Geode Capital Management, LLC2.27580.000320464248432.4239
2024-09-30State Street Corp1.3740.000112355010690.8728
2024-09-30Northern Trust Corp0.81950.000273687-1726-2.2887
2024-09-30Morgan Stanley - Brokerage Accounts0.7930.000171306-53900-43.0491
2024-09-30Renaissance Technologies Corp0.54810.001449284-200-0.4042
2024-09-30Arrowstreet Capital Limited Partnership0.53040.00074769500
2024-09-30UBS Group AG0.47980.000243147401661347.4002
2024-09-30RSM US WEALTH MANAGEMENT LLC0.44990.0105404552000.4968
2024-09-30LPL Financial Corp0.38340.000334476-5088-12.8602
2024-09-30Bank of New York Mellon Corp0.33530.000130151-7084-19.0251
2024-09-30RBF LLC0.33360.02743000000
2024-09-30IFG Advisory, LLC0.32440.033929175-744-2.4867
2024-06-30Commonwealth Equity Services Inc0.32380.00129115100.0344
2024-09-30Bridgeway Capital Management, LLC0.28720.0102258264021.5812
2024-09-30Charles Schwab Investment Management Inc0.27950.000125130-97-0.3845
2024-09-30Goldman Sachs Group Inc0.20770.000118675186750
2024-09-30Carl P. Sherr & Co., LLC0.18460.159316600-8400-33.6
Total 25.12130.24742258942+5240+0.2%

4.9.2. Funds holding Ames National Corporation

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv3.38620.000330449000
2024-11-27iShares Russell 2000 ETF3.07370.0058276388-574-0.2072
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.43390.00212893800
2024-08-31Fidelity Small Cap Index1.00770.006390612-307-0.3377
2024-11-27iShares Russell 2000 Value ETF1.00560.011904281160.1284
2024-09-30Fidelity Extended Market Index0.58790.00235286913622.6443
2024-09-30DFA US Targeted Value I0.52370.00624709423965.3604
2024-10-31Vanguard Russell 2000 ETF0.44150.005539698-238-0.596
2024-09-30DFA US Small Cap I0.37560.00373377300
2024-10-31State St Russell Sm Cap® Indx SL Cl I0.35920.00573230000
2024-09-30DFA US Micro Cap I0.34650.00743115500
2024-09-30BlackRock Extended Equity Market K0.28120.003125287-11-0.0435
2024-09-30NT R2000 Index Fund - NL0.24440.00612197312966.2678
2024-11-28Dimensional US Targeted Value ETF0.2350.00312113300
2024-10-31Schwab Small Cap Index0.23440.00572107400
2024-11-27iShares Micro-Cap ETF0.22250.03392000800
2024-09-30NT R2000 Index Fund - DC - NL - 20.19570.00611759512327.5292
2024-10-31iShares Russell 2000 Small-Cap Idx Instl0.19440.0061747700
2024-09-30NT R2000 Value Index Fund - L0.19380.011917431-239-1.3526
2024-09-30Northern Trust Russell 2000 Value Index0.19380.011917431-239-1.3526
Total 14.53670.1441307154+4794+0.4%

5.3. Insider Transactions

Insiders are holding 1.794% of the shares of Ames National Corporation.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-12-04Scott T BauerBUY20017.15
2024-11-29Michelle R CassabaumBUY34617
2024-11-05Jeffrey K PutzierBUY20016.72
2024-11-04Patrick G HaganBUY10016.69
2024-10-30Kevin L SwartzBUY40017
2024-10-25Justin C ClausenBUY21016.7
2024-10-25Patrick G HaganBUY33016.75
2024-10-25Scott T BauerBUY20016.72
2024-10-23Patrick G HaganBUY50017.63
2024-09-04Horras Betty A BaudlerBUY5018
2024-08-30Michelle R CassabaumBUY28718.75
2024-08-22Michael A WilsonBUY20017.71
2024-08-07Horras Betty A BaudlerBUY5017.9
2024-08-05Horras Betty A BaudlerBUY5018.34
2024-08-02Michelle R CassabaumBUY16619.35
2024-08-02Scott T BauerBUY20019.18
2024-05-31Michelle R CassabaumBUY29720.65
2024-04-30Michelle R CassabaumBUY6719.5
2024-02-02James R Larson IiBUY20019.67
2024-01-31Michelle R CassabaumBUY5721.86
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets2,123,173
Total Liabilities1,939,779
Total Stockholder Equity183,394
 As reported
Total Liabilities 1,939,779
Total Stockholder Equity+ 183,394
Total Assets = 2,123,173

Assets

Total Assets2,123,173
Total Current Assets2,007,028
Long-term Assets35,452
Total Current Assets
Cash And Cash Equivalents 65,136
Short-term Investments 688,595
Net Receivables 1,295,773
Other Current Assets 80,397
Total Current Assets  (as reported)2,007,028
Total Current Assets  (calculated)2,129,901
+/- 122,873
Long-term Assets
Property Plant Equipment 21,858
Goodwill 12,424
Long Term Investments 688,595
Intangible Assets 1,170
Long-term Assets Other -688,595
Long-term Assets  (as reported)35,452
Long-term Assets  (calculated)35,452
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities918,164
Long-term Liabilities1,021,615
Total Stockholder Equity183,394
Total Current Liabilities
Short-term Debt 42,756
Accounts payable 3,045
Other Current Liabilities 915,119
Total Current Liabilities  (as reported)918,164
Total Current Liabilities  (calculated)960,920
+/- 42,756
Long-term Liabilities
Long term Debt 83,101
Long-term Liabilities  (as reported)1,021,615
Long-term Liabilities  (calculated)83,101
+/- 938,514
Total Stockholder Equity
Common Stock17,984
Retained Earnings 180,505
Accumulated Other Comprehensive Income -29,348
Other Stockholders Equity 14,253
Total Stockholder Equity (as reported)183,394
Total Stockholder Equity (calculated)183,394
+/-0
Other
Capital Stock17,984
Cash and Short Term Investments 711,255
Common Stock Shares Outstanding 8,992
Liabilities and Stockholders Equity 2,123,173
Net Debt 17,965
Net Invested Capital 266,495
Net Working Capital 1,088,864
Short Long Term Debt Total 83,101



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-30
> Total Assets 
612,180
625,465
622,280
622,280
629,283
659,759
677,229
737,260
741,503
738,764
752,786
798,722
789,332
800,348
839,753
863,459
834,157
824,413
819,384
834,946
821,945
821,902
838,853
857,413
840,051
851,293
861,591
901,448
872,350
846,472
858,141
873,732
883,926
881,204
915,570
926,355
926,978
916,708
962,975
1,003,731
1,000,556
1,020,228
1,035,564
1,094,656
1,157,724
1,167,878
1,217,692
1,254,530
1,206,914
1,213,233
1,233,084
1,257,981
1,235,704
1,298,162
1,301,031
1,344,731
1,322,119
1,343,342
1,326,747
1,334,899
1,328,847
1,340,344
1,366,453
1,395,306
1,369,626
1,364,940
1,375,060
1,391,779
1,362,055
1,448,252
1,455,687
1,472,317
1,468,595
1,499,976
1,737,183
1,797,746
1,896,972
1,910,395
1,975,648
2,099,836
2,085,460
2,096,396
2,137,041
2,184,718
2,130,973
2,086,939
2,134,926
2,189,651
2,174,261
2,154,051
2,159,499
2,191,842
2,126,315
2,123,173
2,123,1732,126,3152,191,8422,159,4992,154,0512,174,2612,189,6512,134,9262,086,9392,130,9732,184,7182,137,0412,096,3962,085,4602,099,8361,975,6481,910,3951,896,9721,797,7461,737,1831,499,9761,468,5951,472,3171,455,6871,448,2521,362,0551,391,7791,375,0601,364,9401,369,6261,395,3061,366,4531,340,3441,328,8471,334,8991,326,7471,343,3421,322,1191,344,7311,301,0311,298,1621,235,7041,257,9811,233,0841,213,2331,206,9141,254,5301,217,6921,167,8781,157,7241,094,6561,035,5641,020,2281,000,5561,003,731962,975916,708926,978926,355915,570881,204883,926873,732858,141846,472872,350901,448861,591851,293840,051857,413838,853821,902821,945834,946819,384824,413834,157863,459839,753800,348789,332798,722752,786738,764741,503737,260677,229659,759629,283622,280622,280625,465612,180
   > Total Current Assets 
31,078
27,685
0
48,687
41,730
50,827
58,538
33,572
39,762
36,102
44,188
40,839
37,115
46,324
34,597
38,545
40,056
34,710
791,919,976
789,078,706
782,140,196
794,792,032
37,341,660
817,505,755
811,675,546
824,608,508
489,695,577
842,972,583
823,298,875
796,857,339
790,592,314
773,385,859
808,271,674
806,384,880
852,885,918
853,381,313
864,032,818
851,405,156
433,571,704
929,964,407
938,860,173
951,481,673
16,021,818
991,315,766
577,551
575,303
610,138
627,323
585,666
610,987
634,522
639,333
618,857
705,498
734,109
765,934
750,873
772,361
764,065
786,912
775,601
798,654
826,239
855,081
826,921
834,868
853,495
879,588
860,450
945,278
968,481
988,807
981,979
1,014,427
1,223,454
1,274,589
1,349,778
1,328,548
1,345,751
1,395,046
1,313,196
1,298,966
947,178
997,978
927,222
1,982,158
840,266
900,613
873,493
850,690
76,958
131,308
82,341
2,007,028
2,007,02882,341131,30876,958850,690873,493900,613840,2661,982,158927,222997,978947,1781,298,9661,313,1961,395,0461,345,7511,328,5481,349,7781,274,5891,223,4541,014,427981,979988,807968,481945,278860,450879,588853,495834,868826,921855,081826,239798,654775,601786,912764,065772,361750,873765,934734,109705,498618,857639,333634,522610,987585,666627,323610,138575,303577,551991,315,76616,021,818951,481,673938,860,173929,964,407433,571,704851,405,156864,032,818853,381,313852,885,918806,384,880808,271,674773,385,859790,592,314796,857,339823,298,875842,972,583489,695,577824,608,508811,675,546817,505,75537,341,660794,792,032782,140,196789,078,706791,919,97634,71040,05638,54534,59746,32437,11540,83944,18836,10239,76233,57258,53850,82741,73048,687027,68531,078
       Cash And Cash Equivalents 
25,405
20,781
42,709
42,709
36,433
44,760
52,689
27,871
34,601
29,787
38,346
34,857
31,418
39,608
28,334
32,074
33,909
27,239
24,076
19,642
23,005
21,346
18,054
19,591
20,266
26,316
26,679
28,531
29,040
34,767
35,098
30,027
53,395
49,385
43,573
59,520
42,028
42,514
34,708
54,526
45,683
57,615
56,571
92,234
69,695
59,302
79,444
98,767
55,838
59,914
47,898
70,777
50,145
67,214
55,194
87,154
55,996
66,296
50,999
81,360
51,535
47,304
61,215
74,206
47,700
58,574
69,420
91,317
62,386
63,367
56,442
82,871
90,051
112,416
143,565
168,523
178,519
142,393
191,523
250,716
166,172
148,393
106,051
164,751
89,355
44,665
42,553
101,109
104,413
99,952
64,005
119,062
69,857
65,136
65,13669,857119,06264,00599,952104,413101,10942,55344,66589,355164,751106,051148,393166,172250,716191,523142,393178,519168,523143,565112,41690,05182,87156,44263,36762,38691,31769,42058,57447,70074,20661,21547,30451,53581,36050,99966,29655,99687,15455,19467,21450,14570,77747,89859,91455,83898,76779,44459,30269,69592,23456,57157,61545,68354,52634,70842,51442,02859,52043,57349,38553,39530,02735,09834,76729,04028,53126,67926,31620,26619,59118,05421,34623,00519,64224,07627,23933,90932,07428,33439,60831,41834,85738,34629,78734,60127,87152,68944,76036,43342,70942,70920,78125,405
       Short-term Investments 
0
0
29,600
0
0
0
33,500
0
0
0
26,744
0
0
0
29,440
0
0
0
333,510,152
334,787,133
333,959,950
351,928,869
36,059,486
354,595,476
351,099,722
341,089,875
6,135
356,097,147
342,882,987
323,416,226
313,014,375
318,347,128
369,918,685
372,917,003
418,655,018
419,052,593
436,928,802
437,265,590
22,230
494,296,844
496,471,059
500,084,113
9,059,164
525,763,643
561,082,556
573,557,196
588,417
608,304
602,300
583,477
580,039
600,831
599,239
568,441
542,502
554,650
546,633
546,017
537,633
523,273
528,801
517,579
516,080
516,353
518,914
506,610
498,343
489,091
478,733
474,442
458,971
455,554
458,763
457,995
479,843
489,304
513,616
548,818
596,999
672,344
740,102
765,423
831,003
823,897
828,389
783,967
786,438
788,910
758,520
736,944
736,389
723,205
690,843
688,595
688,595690,843723,205736,389736,944758,520788,910786,438783,967828,389823,897831,003765,423740,102672,344596,999548,818513,616489,304479,843457,995458,763455,554458,971474,442478,733489,091498,343506,610518,914516,353516,080517,579528,801523,273537,633546,017546,633554,650542,502568,441599,239600,831580,039583,477602,300608,304588,417573,557,196561,082,556525,763,6439,059,164500,084,113496,471,059494,296,84422,230437,265,590436,928,802419,052,593418,655,018372,917,003369,918,685318,347,128313,014,375323,416,226342,882,987356,097,1476,135341,089,875351,099,722354,595,47636,059,486351,928,869333,959,950334,787,133333,510,15200029,44000026,74400033,50000029,60000
       Net Receivables 
5,673
6,904
5,977
5,977
5,297
6,067
5,849
5,701
5,161
6,315
5,842
5,982
5,697
6,717
6,262
6,471
6,148
7,471
6,634
6,765
6,567
8,328
7,871
7,558
7,712
8,409
8,023
7,568
6,669
7,723
6,650
6,211
5,478
6,958
5,710
6,451
5,918
7,122
6,099
6,726
6,215
7,321
6,468
6,434
6,830
8,041
7,174
7,161
7,022
8,091
7,438
7,433
7,187
8,589
7,471
7,518
7,435
8,541
7,566
7,381
7,385
8,371
7,769
7,271
7,413
8,423
8,382
7,730
7,755
9,485
9,416
9,102
8,998
9,736
11,788
10,248
10,801
12,173
11,143
10,014
9,596
11,178
10,124
9,330
9,478
12,073
11,275
10,594
10,560
13,794
12,953
12,246
12,484
1,295,773
1,295,77312,48412,24612,95313,79410,56010,59411,27512,0739,4789,33010,12411,1789,59610,01411,14312,17310,80110,24811,7889,7368,9989,1029,4169,4857,7557,7308,3828,4237,4137,2717,7698,3717,3857,3817,5668,5417,4357,5187,4718,5897,1877,4337,4388,0917,0227,1617,1748,0416,8306,4346,4687,3216,2156,7266,0997,1225,9186,4515,7106,9585,4786,2116,6507,7236,6697,5688,0238,4097,7127,5587,8718,3286,5676,7656,6347,4716,1486,4716,2626,7175,6975,9825,8426,3155,1615,7015,8496,0675,2975,9775,9776,9045,673
       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
32
0
0
700
501,027
507,960
-64,898
-86,909
-79,494
-40,494
-852
-39,707
-37,715
61,592
128,942
116,612
140,809
151,508
167,868
174,898
187,880
225,400
241,176
257,251
252,893
261,261
277,350
291,450
311,576
397,983
443,652
441,280
424,167
434,280
588,258
606,515
646,842
625,165
546,087
461,972
397,326
373,972
116,175
174,081
98,833
1,141,453
53,828
111,703
114,973
113,746
76,958
131,308
82,341
80,397
80,39782,341131,30876,958113,746114,973111,70353,8281,141,45398,833174,081116,175373,972397,326461,972546,087625,165646,842606,515588,258434,280424,167441,280443,652397,983311,576291,450277,350261,261252,893257,251241,176225,400187,880174,898167,868151,508140,809116,612128,94261,592-37,715-39,707-852-40,494-79,494-86,909-64,898507,960501,02770000320000000000000000000000000000000000000000
   > Long-term Assets 
229,057
226,965
0
220,962
237,119
246,093
253,301
262,627
276,740
309,318
331,494
358,614
366,368
365,038
372,250
365,269
361,206
352,719
11,374,829
12,045,996
13,439,947
12,631,031
4,110,611
14,773,251
14,452,746
13,719,670
13,446,865
13,635,008
16,231,064
20,048,707
18,408,346
18,363,169
16,396,561
14,443,153
15,776,927
15,008,956
14,179,564
12,755,977
11,538,588
14,115,913
11,951,592
12,586,841
1,344,530
12,274,179
580,173
592,575
607,555
627,208
621,248
602,245
598,562
618,648
616,847
592,664
566,922
578,797
571,246
570,981
562,682
547,987
553,246
541,690
540,214
540,225
542,704
530,072
521,565
512,191
501,604
502,974
487,207
483,510
486,616
485,549
513,728
523,157
547,194
581,847
629,897
704,790
772,264
797,430
863,444
856,413
861,299
58,099
819,688
823,303
793,494
772,739
2,082,541
2,060,534
2,043,974
35,452
35,4522,043,9742,060,5342,082,541772,739793,494823,303819,68858,099861,299856,413863,444797,430772,264704,790629,897581,847547,194523,157513,728485,549486,616483,510487,207502,974501,604512,191521,565530,072542,704540,225540,214541,690553,246547,987562,682570,981571,246578,797566,922592,664616,847618,648598,562602,245621,248627,208607,555592,575580,17312,274,1791,344,53012,586,84111,951,59214,115,91311,538,58812,755,97714,179,56415,008,95615,776,92714,443,15316,396,56118,363,16918,408,34620,048,70716,231,06413,635,00813,446,86513,719,67014,452,74614,773,2514,110,61112,631,03113,439,94712,045,99611,374,829352,719361,206365,269372,250365,038366,368358,614331,494309,318276,740262,627253,301246,093237,119220,9620226,965229,057
       Property Plant Equipment 
5,649
6,386
7,184
7,184
7,895
8,136
8,726
8,623
8,711
8,552
8,378
8,448
8,312
8,784
8,791
8,707
8,737
9,221
11,031
11,387
11,558
11,914
12,618
13,772
13,762
13,720
13,447
13,250
12,987
12,785
12,570
12,407
12,202
12,013
11,909
11,781
11,666
11,665
11,539
11,409
11,412
11,427
11,363
11,301
12,039
12,040
12,233
12,073
12,186
12,073
11,892
11,252
11,105
15,984
15,957
15,799
16,374
16,828
17,008
16,768
16,591
16,342
16,049
15,902
15,846
15,595
15,399
15,349
15,204
16,071
15,813
15,698
15,733
15,558
17,811
17,687
17,629
17,296
17,340
17,049
16,925
16,929
17,512
17,733
18,274
18,155
18,895
20,168
20,877
21,828
22,549
22,289
22,134
21,858
21,85822,13422,28922,54921,82820,87720,16818,89518,15518,27417,73317,51216,92916,92517,04917,34017,29617,62917,68717,81115,55815,73315,69815,81316,07115,20415,34915,39915,59515,84615,90216,04916,34216,59116,76817,00816,82816,37415,79915,95715,98411,10511,25211,89212,07312,18612,07312,23312,04012,03911,30111,36311,42711,41211,40911,53911,66511,66611,78111,90912,01312,20212,40712,57012,78512,98713,25013,44713,72013,76213,77212,61811,91411,55811,38711,0319,2218,7378,7078,7918,7848,3128,4488,3788,5528,7118,6238,7268,1367,8957,1847,1846,3865,649
       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
5,601
5,601
5,601
5,601
5,601
5,601
5,601
5,601
5,601
6,732
6,732
6,732
6,732
6,732
6,732
6,732
6,732
6,732
6,732
6,732
6,732
6,732
6,732
6,732
6,732
9,619
9,619
9,744
9,744
9,744
12,115
12,424
12,424
12,424
12,424
12,424
12,424
12,424
12,424
12,424
12,424
12,424
12,424
12,424
12,424
12,424
12,424
12,424
12,424
12,424
12,42412,42412,42412,42412,42412,42412,42412,42412,42412,42412,42412,42412,42412,42412,42412,42412,42412,42412,42412,1159,7449,7449,7449,6199,6196,7326,7326,7326,7326,7326,7326,7326,7326,7326,7326,7326,7326,7326,7326,7326,7325,6015,6015,6015,6015,6015,6015,6015,6015,60100000000000000000000000000000000000000000000
       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
436,692
439,554
449,402
455,191
497,980
499,937
521,067
518,883
516,386
538,328
573,658
557,426
559,606
626,337
667,582
668,508
682,632
694,650
703,117
697,195
715,640
742,164
752,970
760,525
769,177
764,894
771,935
773,029
782,126
860,840
891,692
887,378
458,763
1,341,980
1,534,771
1,571,581
1,662,327
1,711,299
1,728,343
1,793,380
740,102
765,423
831,003
823,897
828,389
783,967
786,438
788,910
758,520
736,944
736,389
723,205
690,843
688,595
688,595690,843723,205736,389736,944758,520788,910786,438783,967828,389823,897831,003765,423740,1021,793,3801,728,3431,711,2991,662,3271,571,5811,534,7711,341,980458,763887,378891,692860,840782,126773,029771,935764,894769,177760,525752,970742,164715,640697,195703,117694,650682,632668,508667,582626,337559,606557,426573,658538,328516,386518,883521,067499,937497,980455,191449,402439,554436,6920000000000000000000000000000000000000000
       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
1,451
1,377
1,303
1,229
1,161
1,095
1,030
964
903
1,844
1,730
1,617
1,507
1,404
1,309
1,213
1,122
1,036
1,353
1,238
1,212
1,134
1,091
1,019
935
2,842
2,678
2,514
2,375
2,251
3,959
3,742
3,525
3,309
3,133
2,973
2,813
2,654
2,505
2,359
2,212
2,067
1,931
1,801
1,673
1,543
1,429
1,342
1,256
1,170
1,1701,2561,3421,4291,5431,6731,8011,9312,0672,2122,3592,5052,6542,8132,9733,1333,3093,5253,7423,9592,2512,3752,5142,6782,8429351,0191,0911,1341,2121,2381,3531,0361,1221,2131,3091,4041,5071,6171,7301,8449039641,0301,0951,1611,2291,3031,3771,45100000000000000000000000000000000000000000000
       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
517,210
529,621
541,218
594,707
629,837
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000629,837594,707541,218529,621517,21000000000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
352,045
370,815
219,835
352,632
350,434
362,839
365,389
441,061
425,001
393,344
377,105
399,270
385,848
388,986
432,906
459,646
432,895
436,984
-802,475,421
-800,289,756
-794,758,198
-806,601,161
-40,613,418
-831,421,593
-825,288,241
-837,476,885
-502,280,851
-855,706,143
-838,657,589
-816,059,574
-808,142,519
-790,875,296
-823,784,309
-819,946,829
-867,747,275
-867,463,914
-877,285,404
-863,244,425
-444,147,317
-943,076,589
-949,811,209
-963,048,286
-16,330,784
-1,002,495,289
1,737,897
1,760,454
1,825,247
1,881,738
1,828,161
1,815,478
1,831,646
1,876,628
1,852,551
1,890,826
1,867,952
1,923,529
1,893,364
1,914,324
1,889,429
1,882,886
1,882,093
1,882,034
1,906,667
1,935,531
1,912,330
1,895,012
1,896,625
1,903,970
1,863,659
1,951,226
1,942,894
1,955,828
1,955,211
1,985,524
2,250,911
1,797,746
1,896,972
1,910,395
1,975,648
2,099,836
2,085,460
2,096,396
326,419
330,327
342,452
46,682
474,972
465,735
507,274
530,622
0
0
0
80,693
80,693000530,622507,274465,735474,97246,682342,452330,327326,4192,096,3962,085,4602,099,8361,975,6481,910,3951,896,9721,797,7462,250,9111,985,5241,955,2111,955,8281,942,8941,951,2261,863,6591,903,9701,896,6251,895,0121,912,3301,935,5311,906,6671,882,0341,882,0931,882,8861,889,4291,914,3241,893,3641,923,5291,867,9521,890,8261,852,5511,876,6281,831,6461,815,4781,828,1611,881,7381,825,2471,760,4541,737,897-1,002,495,289-16,330,784-963,048,286-949,811,209-943,076,589-444,147,317-863,244,425-877,285,404-867,463,914-867,747,275-819,946,829-823,784,309-790,875,296-808,142,519-816,059,574-838,657,589-855,706,143-502,280,851-837,476,885-825,288,241-831,421,593-40,613,418-806,601,161-794,758,198-800,289,756-802,475,421436,984432,895459,646432,906388,986385,848399,270377,105393,344425,001441,061365,389362,839350,434352,632219,835370,815352,045
> Total Liabilities 
521,690
532,026
528,658
528,658
531,190
558,833
575,706
634,627
635,340
633,929
645,461
687,967
685,093
690,704
728,829
755,875
722,381
714,519
710,157
726,057
714,690
710,126
725,930
744,840
729,979
739,675
751,571
788,945
765,448
742,721
754,303
769,792
776,568
768,280
803,230
811,033
808,281
793,517
841,612
878,992
870,279
886,712
901,006
957,542
1,017,689
1,023,825
1,072,956
1,108,759
1,070,528
1,071,879
1,090,978
1,110,793
1,083,379
1,144,192
1,146,356
1,186,085
1,165,549
1,182,937
1,165,497
1,169,427
1,158,760
1,169,607
1,201,348
1,227,179
1,197,982
1,191,611
1,204,307
1,225,233
1,194,114
1,279,622
1,282,822
1,294,541
1,285,344
1,313,812
1,549,603
1,609,253
1,695,823
1,704,359
1,766,161
1,895,483
1,875,338
1,886,016
1,929,263
2,008,053
1,973,622
1,949,668
1,985,828
78,550
97,400
2,007,411
1,993,711
2,026,302
1,959,262
1,939,779
1,939,7791,959,2622,026,3021,993,7112,007,41197,40078,5501,985,8281,949,6681,973,6222,008,0531,929,2631,886,0161,875,3381,895,4831,766,1611,704,3591,695,8231,609,2531,549,6031,313,8121,285,3441,294,5411,282,8221,279,6221,194,1141,225,2331,204,3071,191,6111,197,9821,227,1791,201,3481,169,6071,158,7601,169,4271,165,4971,182,9371,165,5491,186,0851,146,3561,144,1921,083,3791,110,7931,090,9781,071,8791,070,5281,108,7591,072,9561,023,8251,017,689957,542901,006886,712870,279878,992841,612793,517808,281811,033803,230768,280776,568769,792754,303742,721765,448788,945751,571739,675729,979744,840725,930710,126714,690726,057710,157714,519722,381755,875728,829690,704685,093687,967645,461633,929635,340634,627575,706558,833531,190528,658528,658532,026521,690
   > Total Current Liabilities 
14,981
3,467
0
1,000
0
0
0
0
2,902
3,323
0
3,571
3,132
3,167
0
0
0
0
2,861
20
30
2,273
1,470
957
1,287
3,362
737
387
685
1,089
1,064
373
325
42
139
102
7
163
2,047
403
915
1,001
885,433
974
1,518
2,442
3,379
4,697
3,377
3,852
3,307
4,691
3,477
4,550
3,714
5,238
3,862
4,378
3,610
4,599
4,237
3,945
3,664
5,585
3,980
4,024
3,621
4,806
4,049
4,462
30
5,411
4,978
5,270
7,095
9,913
11,192
8,995
7,691
8,307
973,803
998,032
1,172,450
1,085,779
18,352
25,453
1,199,061
424,090
2,334
3,561
1,284,697
412,118
386,852
918,164
918,164386,852412,1181,284,6973,5612,334424,0901,199,06125,45318,3521,085,7791,172,450998,032973,8038,3077,6918,99511,1929,9137,0955,2704,9785,411304,4624,0494,8063,6214,0243,9805,5853,6643,9454,2374,5993,6104,3783,8625,2383,7144,5503,4774,6913,3073,8523,3774,6973,3792,4421,518974885,4331,0019154032,0471637102139423253731,0641,0896853877373,3621,2879571,4702,27330202,86100003,1673,1323,57103,3232,90200001,00003,46714,981
       Short-term Debt 
14,981
0
1,000
1,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,861
20
30
2,273
1,470
957
1,287
3,362
737
387
685
1,089
1,064
373
325
42
139
102
7
163
2,047
403
915
1,001
15,179
14,662
14,645
14,628
0
12,594
14,576
37,558
14,541
16,723
14,504
16,986
14,468
14,449
20,030
50,253
18,542
0
43,759
100,858
85,837
77,874
65,183
71,001
13,000
7,000
0
0
0
0
0
0
2,000
0
0
0
0
0
33,268
36,277
39,851
39,902
35,666
64,669
40,676
46,202
48,081
60,941
53,994
53,037
40,664
42,756
42,75640,66453,03753,99460,94148,08146,20240,67664,66935,66639,90239,85136,27733,268000002,0000000007,00013,00071,00165,18377,87485,837100,85843,759018,54250,25320,03014,44914,46816,98614,50416,72314,54137,55814,57612,594014,62814,64514,66215,1791,0019154032,0471637102139423253731,0641,0896853877373,3621,2879571,4702,27330202,861000000000000001,0001,000014,981
       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
88,733
0
0
0
85,832
0
43,759
100,858
85,837
77,874
65,183
71,001
13,000
7,000
0
0
12,600
0
0
0
2,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000002,00000012,600007,00013,00071,00165,18377,87485,837100,85843,759085,83200088,733000000000000000000000000000000000000000000000000000000
       Accounts payable 
490,661
3,467
511,509
530,402
510,994
536,936
550,622
613,894
2,902
3,323
619,548
3,571
3,132
3,167
658,176
691,095
653,506
657,440
668,343
697,397
672,452
649,661
680,356
689,599
670,656
650,980
690,119
709,635
679,027
647,264
664,795
685,041
684,121
678,591
722,164
723,505
715,205
704,937
743,862
779,862
4,555
5,032
4,540
6,090
4,920
5,558
4,892
6,186
4,867
5,341
5,018
6,367
5,152
6,226
5,500
7,100
5,724
6,240
5,472
6,554
6,192
5,901
6,102
7,633
6,028
6,072
5,991
9,276
6,191
6,603
6,464
7,630
7,193
7,483
9,394
12,210
11,192
8,995
7,691
8,307
1,831,399
1,836,708
1,878,019
8,258
-1,048,772
-64,988
666
9,024
2,334
3,561
4,710
2,571
3,191
3,045
3,0453,1912,5714,7103,5612,3349,024666-64,988-1,048,7728,2581,878,0191,836,7081,831,3998,3077,6918,99511,19212,2109,3947,4837,1937,6306,4646,6036,1919,2765,9916,0726,0287,6336,1025,9016,1926,5545,4726,2405,7247,1005,5006,2265,1526,3675,0185,3414,8676,1864,8925,5584,9206,0904,5405,0324,555779,862743,862704,937715,205723,505722,164678,591684,121685,041664,795647,264679,027709,635690,119650,980670,656689,599680,356649,661672,452697,397668,343657,440653,506691,095658,1763,1673,1323,571619,5483,3232,902613,894550,622536,936510,994530,402511,5093,467490,661
       Other Current Liabilities 
0
-3,467
0
0
0
0
0
0
-2,902
-3,323
0
-3,571
-3,132
-3,167
0
0
0
0
0
0
0
0
0
0
0
0
-929,326
0
0
0
0
0
0
0
0
0
0
0
-3,305,983
0
781,775
800,236
818,705
879,732
945,064
942,222
1,004,732
1,034,217
1,000,457
977,006
1,011,803
1,027,793
982,570
1,039,786
1,052,123
1,082,790
1,079,378
1,061,378
1,074,193
1,083,854
1,065,365
1,061,809
1,109,409
1,141,672
1,126,771
1,114,538
1,134,391
1,170,424
1,151,815
1,215,761
1,221,084
1,252,514
1,244,457
1,249,133
1,493,175
1,552,425
1,643,543
1,696,287
1,716,446
1,842,755
940,535
961,755
1,132,599
1,045,877
1,013,106
319
1,158,385
377,888
-2,334
-3,561
1,279,987
409,547
383,661
915,119
915,119383,661409,5471,279,987-3,561-2,334377,8881,158,3853191,013,1061,045,8771,132,599961,755940,5351,842,7551,716,4461,696,2871,643,5431,552,4251,493,1751,249,1331,244,4571,252,5141,221,0841,215,7611,151,8151,170,4241,134,3911,114,5381,126,7711,141,6721,109,4091,061,8091,065,3651,083,8541,074,1931,061,3781,079,3781,082,7901,052,1231,039,786982,5701,027,7931,011,803977,0061,000,4571,034,2171,004,732942,222945,064879,732818,705800,236781,7750-3,305,98300000000000-929,326000000000000-3,167-3,132-3,5710-3,323-2,902000000-3,4670
   > Long-term Liabilities 
10,909
4,500
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
707,295,643
726,036,887
714,660,347
707,853,201
2,000
2,000
2,000
23,000
24,000
39,500
39,500
39,500
43,500
41,500
40,500
39,500
36,500
38,500
38,500
36,500
16,745
36,229
36,213
40,355
36,065
35,636
36,163
37,070
36,244
33,633
34,576
57,558
34,541
36,723
34,504
29,986
37,468
37,394
36,968
63,253
31,542
28,639
44,298
52,039
27,500
27,500
26,500
32,000
26,500
9,000
2,000
8,400
14,600
2,000
2,000
5,000
5,000
3,000
4,195
4,698
4,731
3,000
3,000
3,000
3,000
922,274
4,000
1,924,215
1,985,828
78,550
97,400
105,942
709,014
1,614,184
1,572,410
1,021,615
1,021,6151,572,4101,614,184709,014105,94297,40078,5501,985,8281,924,2154,000922,2743,0003,0003,0003,0004,7314,6984,1953,0005,0005,0002,0002,00014,6008,4002,0009,00026,50032,00026,50027,50027,50052,03944,29828,63931,54263,25336,96837,39437,46829,98634,50436,72334,54157,55834,57633,63336,24437,07036,16335,63636,06540,35536,21336,22916,74536,50038,50038,50036,50039,50040,50041,50043,50039,50039,50039,50024,00023,0002,0002,0002,000707,853,201714,660,347726,036,887707,295,64300000000000000004,50010,909
       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
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
13,000
23,000
22,945
16,938
13,000
13,000
13,000
13,000
13,000
13,000
13,000
13,000
13,000
13,000
7,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000007,00013,00013,00013,00013,00013,00013,00013,00013,00013,00013,00016,93822,94523,00013,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,0000000000000000000000000000000000000000000
       Other Liabilities 
6,049
6,606
5,553
6,223
8,159
7,042
6,758
7,371
10,397
8,955
7,715
9,353
6,648
8,794
6,581
6,126
7,540
6,401
4,293
7,602
6,221
7,122
7,376
8,105
6,610
7,101
6,681
8,054
6,861
7,609
6,435
5,069
5,161
4,879
3,937
4,369
4,288
4,671
4,099
5,425
4,556
6,192
5,425
7,064
6,438
8,000
6,524
7,225
4,867
5,341
5,018
6,367
5,153
6,226
5,501
7,100
5,724
6,240
5,472
6,693
7,690
6,940
6,102
7,633
6,029
6,072
5,991
9,275
0
0
0
0
0
0
0
0
1,195
1,698
1,731
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000001,7311,6981,195000000009,2755,9916,0726,0297,6336,1026,9407,6906,6935,4726,2405,7247,1005,5016,2265,1536,3675,0185,3414,8677,2256,5248,0006,4387,0645,4256,1924,5565,4254,0994,6714,2884,3693,9374,8795,1615,0696,4357,6096,8618,0546,6817,1016,6108,1057,3767,1226,2217,6024,2936,4017,5406,1266,5818,7946,6489,3537,7158,95510,3977,3716,7587,0428,1596,2235,5536,6066,049
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,160
885
0
1,518
2,442
1,633
1,040
0
0
0
0
0
0
0
0
0
0
0
139
1,498
1,039
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,195
1,698
1,731
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000001,7311,6981,195000000000000001,0391,498139000000000001,0401,6332,4421,51808851,16000000000000000000000000000000000000000000
> Total Stockholder Equity
90,489
93,439
93,622
93,622
98,093
100,926
101,523
102,634
106,163
104,836
107,325
110,755
104,239
109,644
110,924
107,585
111,776
109,894
109,227
108,889
107,254
111,776
112,923
112,573
110,072
111,618
110,021
112,502
106,902
103,751
103,837
103,940
107,358
112,924
112,340
115,322
118,698
123,191
121,363
124,740
130,277
133,516
134,557
137,114
140,035
144,054
144,736
145,772
136,385
141,354
142,106
147,188
152,325
153,970
154,674
158,646
156,569
160,405
161,250
165,472
170,087
170,737
165,105
168,127
171,643
173,329
170,753
166,546
167,941
168,630
172,865
177,777
183,252
186,163
187,579
188,493
201,150
206,037
209,486
204,353
210,122
210,380
207,778
176,665
157,351
137,271
149,098
159,082
155,429
146,640
165,788
165,540
167,053
183,394
183,394167,053165,540165,788146,640155,429159,082149,098137,271157,351176,665207,778210,380210,122204,353209,486206,037201,150188,493187,579186,163183,252177,777172,865168,630167,941166,546170,753173,329171,643168,127165,105170,737170,087165,472161,250160,405156,569158,646154,674153,970152,325147,188142,106141,354136,385145,772144,736144,054140,035137,114134,557133,516130,277124,740121,363123,191118,698115,322112,340112,924107,358103,940103,837103,751106,902112,502110,021111,618110,072112,573112,923111,776107,254108,889109,227109,894111,776107,585110,924109,644104,239110,755107,325104,836106,163102,634101,523100,92698,09393,62293,62293,43990,489
   Common Stock
15,766
15,766
15,766
15,766
15,766
15,766
15,766
15,766
15,766
15,766
15,766
15,766
15,766
15,766
15,766
15,766
18,839
18,839
18,839
18,839
18,850
18,850
18,850
18,850
18,859
18,859
18,859
18,859
18,866
18,866
18,866
18,866
18,866
18,866
18,866
18,866
18,866
18,866
18,866
18,866
18,866
18,866
18,866
18,866
18,866
18,866
18,866
18,866
18,866
18,866
18,866
18,866
18,866
18,866
18,622
18,622
18,622
18,622
18,622
18,622
18,622
18,622
18,622
18,622
18,622
18,622
18,622
18,622
18,622
18,622
18,587
18,486
18,464
18,445
18,445
18,377
18,245
18,245
18,245
18,245
18,245
18,196
18,184
18,184
17,984
17,984
17,984
17,984
17,984
17,984
17,984
17,984
17,984
17,984
17,98417,98417,98417,98417,98417,98417,98417,98417,98417,98418,18418,18418,19618,24518,24518,24518,24518,24518,37718,44518,44518,46418,48618,58718,62218,62218,62218,62218,62218,62218,62218,62218,62218,62218,62218,62218,62218,62218,62218,62218,86618,86618,86618,86618,86618,86618,86618,86618,86618,86618,86618,86618,86618,86618,86618,86618,86618,86618,86618,86618,86618,86618,86618,86618,86618,86618,85918,85918,85918,85918,85018,85018,85018,85018,83918,83918,83918,83915,76615,76615,76615,76615,76615,76615,76615,76615,76615,76615,76615,76615,76615,76615,76615,766
   Retained Earnings 
46,772
48,142
49,397
49,397
51,013
52,588
53,918
55,411
55,182
56,977
58,401
59,924
59,716
61,547
63,200
63,861
63,797
64,359
64,714
65,177
65,491
65,586
65,857
65,833
66,114
66,507
66,683
66,943
66,169
63,535
62,471
63,969
65,435
67,065
67,704
69,936
72,024
74,538
76,519
78,766
80,783
83,158
85,564
87,711
89,623
92,088
94,160
96,256
98,045
100,267
102,154
105,005
107,184
109,239
110,702
112,475
113,977
116,215
118,268
120,120
122,264
124,112
126,181
127,743
129,167
131,047
131,685
131,335
133,511
135,828
137,892
139,918
142,313
144,141
146,225
147,482
151,910
155,301
158,217
161,959
165,466
167,443
170,377
173,067
174,832
177,947
179,931
180,097
180,228
180,724
180,438
180,316
180,082
180,505
180,505180,082180,316180,438180,724180,228180,097179,931177,947174,832173,067170,377167,443165,466161,959158,217155,301151,910147,482146,225144,141142,313139,918137,892135,828133,511131,335131,685131,047129,167127,743126,181124,112122,264120,120118,268116,215113,977112,475110,702109,239107,184105,005102,154100,26798,04596,25694,16092,08889,62387,71185,56483,15880,78378,76676,51974,53872,02469,93667,70467,06565,43563,96962,47163,53566,16966,94366,68366,50766,11465,83365,85765,58665,49165,17764,71464,35963,79763,86163,20061,54759,71659,92458,40156,97755,18255,41153,91852,58851,01349,39749,39748,14246,772
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
22,651
22,651
22,651
22,651
22,651
22,651
22,651
22,651
22,651
22,651
22,651
22,651
22,651
22,651
20,879
20,879
20,879
20,879
20,879
20,879
20,879
20,879
20,879
20,879
20,879
20,879
20,879
20,879
20,879
20,879
20,462
19,276
19,020
18,794
18,794
18,156
17,002
17,002
17,002
17,002
17,002
16,480
16,353
16,353
14,253
14,253
14,253
14,253
14,253
0
0
0
0
0
0000014,25314,25314,25314,25314,25316,35316,35316,48017,00217,00217,00217,00217,00218,15618,79418,79419,02019,27620,46220,87920,87920,87920,87920,87920,87920,87920,87920,87920,87920,87920,87920,87920,87920,87920,87922,65122,65122,65122,65122,65122,65122,65122,65122,65122,65122,65122,65122,65122,6510000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000-2,016-2,016-2,016-2,016-2,016-2,016-2,016-2,016-2,016-2,016-2,016-2,016-1,090-375000000000000000000000000-889-889-889-889-1,110-1,110-1,110-1,110-1,334-1,334-1,334-1,334-1,531-1,531-1,531-1,531
   Other Stockholders Equity 
27,951
23,862
0
23,862
24,020
24,020
24,020
24,020
24,242
24,242
24,242
24,242
24,490
24,490
24,490
24,490
22,383
22,383
22,383
22,383
22,499
22,499
22,499
22,499
22,589
22,589
22,589
22,589
22,651
22,651
22,651
22,651
22,651
22,651
22,651
22,651
22,651
22,651
22,651
22,651
22,277
21,561
20,635
20,635
20,635
20,635
20,635
20,635
20,635
20,635
20,635
20,635
20,635
20,635
20,879
20,879
20,879
20,879
20,879
20,879
20,879
20,879
20,879
20,879
20,879
20,879
20,879
20,879
20,879
20,879
20,462
19,269
19,020
18,794
18,794
18,156
17,002
17,002
17,002
17,002
17,002
16,480
16,353
16,353
14,253
14,253
14,253
14,253
14,253
14,253
14,253
14,253
14,253
14,253
14,25314,25314,25314,25314,25314,25314,25314,25314,25314,25316,35316,35316,48017,00217,00217,00217,00217,00218,15618,79418,79419,02019,26920,46220,87920,87920,87920,87920,87920,87920,87920,87920,87920,87920,87920,87920,87920,87920,87920,87920,63520,63520,63520,63520,63520,63520,63520,63520,63520,63520,63520,63521,56122,27722,65122,65122,65122,65122,65122,65122,65122,65122,65122,65122,65122,65122,58922,58922,58922,58922,49922,49922,49922,49922,38322,38322,38322,38324,49024,49024,49024,49024,24224,24224,24224,24224,02024,02024,02024,02023,862023,86227,951



5.3. Balance Sheets

Currency in USD. All numbers in thousands.