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

Atlantic Union Bankshares Corp
Buy, Hold or Sell?

Let's analyze Atlantic Union Bankshares Corp together

I guess you are interested in Atlantic Union Bankshares 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 Atlantic Union Bankshares 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 Atlantic Union Bankshares Corp

I send you an email if I find something interesting about Atlantic Union Bankshares Corp.

1. Quick Overview

1.1. Quick analysis of Atlantic Union Bankshares Corp (30 sec.)










1.2. What can you expect buying and holding a share of Atlantic Union Bankshares Corp? (30 sec.)

How much money do you get?

How much money do you get?
$1.31
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$35.45
Expected worth in 1 year
$44.29
How sure are you?
82.5%

+ What do you gain per year?

Total Gains per Share
$10.15
Return On Investment
24.8%

For what price can you sell your share?

Current Price per Share
$40.95
Expected price per share
$38.02 - $44.54
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Atlantic Union Bankshares Corp (5 min.)




Live pricePrice per Share (EOD)
$40.95
Intrinsic Value Per Share
$-1.18 - $31.69
Total Value Per Share
$34.26 - $67.14

2.2. Growth of Atlantic Union Bankshares Corp (5 min.)




Is Atlantic Union Bankshares Corp growing?

Current yearPrevious yearGrowGrow %
How rich?$3.1b$2.4b$426.2m15.0%

How much money is Atlantic Union Bankshares Corp making?

Current yearPrevious yearGrowGrow %
Making money$52m$53.8m-$1.7m-3.4%
Net Profit Margin15.1%30.4%--

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

2.3. Financial Health of Atlantic Union Bankshares 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 Atlantic Union Bankshares Corp?

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

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

Speculation

The Price per Share of Atlantic Union Bankshares Corp is $40.95. 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 Atlantic Union Bankshares 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 Atlantic Union Bankshares 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 $35.45. Based on the TTM, the Book Value Change Per Share is $2.21 per quarter. Based on the YOY, the Book Value Change Per Share is $0.30 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 $0.33 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Atlantic Union Bankshares 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 Eps0.852.1%0.581.4%0.571.4%0.571.4%0.431.0%
Usd Book Value Change Per Share1.543.8%2.215.4%0.300.7%0.370.9%0.611.5%
Usd Dividend Per Share0.350.9%0.330.8%0.280.7%0.270.7%0.200.5%
Usd Total Gains Per Share1.904.6%2.546.2%0.581.4%0.641.6%0.812.0%
Usd Price Per Share37.67-35.59-31.23-32.70-31.81-
Price to Earnings Ratio11.06-17.68-14.88-17.73-24.49-
Price-to-Total Gains Ratio19.85-51.03-11.95-39.78-79.97-
Price to Book Ratio1.06-1.14-1.17-1.13-1.66-
Price-to-Total Gains Ratio19.85-51.03-11.95-39.78-79.97-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share40.95
Number of shares24
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.330.27
Usd Book Value Change Per Share2.210.37
Usd Total Gains Per Share2.540.64
Gains per Quarter (24 shares)60.8815.38
Gains per Year (24 shares)243.5061.51
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
131212234263552
2634244785370114
39463672279105176
4125849966105141238
515710611210132176300
618812731454158211362
722014851698185246424
825116971942211281486
928219092186237316548
1031421212430264351610

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%113.00.00.0100.0%
Book Value Change Per Share3.01.00.075.0%6.06.00.050.0%11.09.00.055.0%30.010.00.075.0%89.023.01.078.8%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%95.00.018.084.1%
Total Gains per Share4.00.00.0100.0%8.04.00.066.7%14.06.00.070.0%33.07.00.082.5%99.014.00.087.6%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Atlantic Union Bankshares 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--1.5442.210-30%0.300+415%0.366+322%0.614+152%
Book Value Per Share--35.44731.554+12%26.806+32%28.914+23%22.267+59%
Current Ratio--8.9843.997+125%5.498+63%25.160-64%20.440-56%
Debt To Asset Ratio--0.8720.877-1%0.882-1%0.8720%0.871+0%
Debt To Equity Ratio--6.7947.149-5%7.510-10%6.878-1%6.8040%
Dividend Per Share--0.3530.327+8%0.283+25%0.275+29%0.199+78%
Enterprise Value---15398870397.230-15147474212.108-2%-12572553558.080-18%-12013079902.862-22%-8445686044.401-45%
Eps--0.8510.580+47%0.567+50%0.572+49%0.430+98%
Ev To Ebitda Ratio---10905.716-3118.074-71%-37.096-100%-649.857-94%-336.214-97%
Ev To Sales Ratio---17.842-11.168-37%-17.938+1%-55.960+214%-33.605+88%
Free Cash Flow Per Share--0.7140.693+3%0.805-11%0.821-13%0.584+22%
Free Cash Flow To Equity Per Share---0.2242.138-110%2.160-110%2.604-109%2.238-110%
Gross Profit Margin--0.9570.915+5%0.953+0%0.928+3%0.918+4%
Intrinsic Value_10Y_max--31.691--------
Intrinsic Value_10Y_min---1.185--------
Intrinsic Value_1Y_max--3.511--------
Intrinsic Value_1Y_min--1.930--------
Intrinsic Value_3Y_max--10.293--------
Intrinsic Value_3Y_min--4.059--------
Intrinsic Value_5Y_max--16.768--------
Intrinsic Value_5Y_min--4.265--------
Market Cap3676405168.800+8%3382032602.7703195444787.893+6%2803763941.920+21%2935383297.139+15%2855714155.599+18%
Net Profit Margin--0.3540.151+134%0.304+17%1.028-66%0.633-44%
Operating Margin---0.040-0.009-77%0.518-108%1.627-102%1.058-104%
Operating Ratio--0.337-0.116+134%-0.229+168%-0.094+128%0.058+484%
Pb Ratio1.155+8%1.0631.140-7%1.165-9%1.134-6%1.659-36%
Pe Ratio12.028+8%11.06517.676-37%14.884-26%17.732-38%24.492-55%
Price Per Share40.950+8%37.67035.593+6%31.230+21%32.696+15%31.809+18%
Price To Free Cash Flow Ratio14.347+8%13.19813.486-2%9.963+32%10.783+22%15.575-15%
Price To Total Gains Ratio21.584+8%19.85551.026-61%11.953+66%39.778-50%79.968-75%
Quick Ratio--14.5307.034+107%10.207+42%14.297+2%9.722+49%
Return On Assets--0.0030.002+35%0.003+17%0.003+21%0.002+25%
Return On Equity--0.0240.019+30%0.022+7%0.020+20%0.019+25%
Total Gains Per Share--1.8972.536-25%0.583+225%0.641+196%0.813+133%
Usd Book Value--3182416000.0002832839250.000+12%2406561000.000+32%2595827700.000+23%1999093275.000+59%
Usd Book Value Change Per Share--1.5442.210-30%0.300+415%0.366+322%0.614+152%
Usd Book Value Per Share--35.44731.554+12%26.806+32%28.914+23%22.267+59%
Usd Dividend Per Share--0.3530.327+8%0.283+25%0.275+29%0.199+78%
Usd Enterprise Value---15398870397.230-15147474212.108-2%-12572553558.080-18%-12013079902.862-22%-8445686044.401-45%
Usd Eps--0.8510.580+47%0.567+50%0.572+49%0.430+98%
Usd Free Cash Flow--64063000.00062213500.000+3%72250000.000-11%73678250.000-13%52401825.000+22%
Usd Free Cash Flow Per Share--0.7140.693+3%0.805-11%0.821-13%0.584+22%
Usd Free Cash Flow To Equity Per Share---0.2242.138-110%2.160-110%2.604-109%2.238-110%
Usd Market Cap3676405168.800+8%3382032602.7703195444787.893+6%2803763941.920+21%2935383297.139+15%2855714155.599+18%
Usd Price Per Share40.950+8%37.67035.593+6%31.230+21%32.696+15%31.809+18%
Usd Profit--76415000.00052063000.000+47%53858750.000+42%51961350.000+47%38892975.000+96%
Usd Revenue--215773000.00054270000.000+298%175609750.000+23%139287800.000+55%122197375.000+77%
Usd Total Gains Per Share--1.8972.536-25%0.583+225%0.641+196%0.813+133%
 EOD+4 -4MRQTTM+26 -14YOY+28 -125Y+25 -1510Y+28 -12

3.3 Fundamental Score

Let's check the fundamental score of Atlantic Union Bankshares Corp based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1512.028
Price to Book Ratio (EOD)Between0-11.155
Net Profit Margin (MRQ)Greater than00.354
Operating Margin (MRQ)Greater than0-0.040
Quick Ratio (MRQ)Greater than114.530
Current Ratio (MRQ)Greater than18.984
Debt to Asset Ratio (MRQ)Less than10.872
Debt to Equity Ratio (MRQ)Less than16.794
Return on Equity (MRQ)Greater than0.150.024
Return on Assets (MRQ)Greater than0.050.003
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Atlantic Union Bankshares Corp based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5045.368
Ma 20Greater thanMa 5042.200
Ma 50Greater thanMa 10040.125
Ma 100Greater thanMa 20038.994
OpenGreater thanClose41.160
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Atlantic Union Bankshares Corp

Atlantic Union Bankshares Corporation operates as the bank holding company for Atlantic Union Bank that provides banking and related financial products and services to consumers and businesses in the United States. It operates in two segments, Wholesale Banking and Consumer Banking. The company accepts various deposit products, including checking, savings, time deposit, and money market accounts; certificates of deposit; and other depository services. It also provides loans for commercial, industrial, residential mortgage, and consumer purposes, as well as debit and credit cards. In addition, it provides treasury management and capital market, wealth management, private banking, trust, financial and retirement planning, brokerage, investment management, equipment finance, mortgage banking, and insurance products and services. The company offers products and services through full-service branches and ATMs, as well as through its mobile and internet banking. The company was formerly known as Union Bankshares Corporation and changed its name to Atlantic Union Bankshares Corporation in May 2019. Atlantic Union Bankshares Corporation was founded in 1902 and is headquartered in Glen Allen, Virginia.

Fundamental data was last updated by Penke on 2024-11-30 23:18:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very 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 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 Atlantic Union Bankshares Corp earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Atlantic Union Bankshares Corp to the Banks - Regional industry mean.
  • A Net Profit Margin of 35.4% means that $0.35 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Atlantic Union Bankshares Corp:

  • The MRQ is 35.4%. The company is making a huge profit. +2
  • The TTM is 15.1%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ35.4%TTM15.1%+20.3%
TTM15.1%YOY30.4%-15.2%
TTM15.1%5Y102.8%-87.7%
5Y102.8%10Y63.3%+39.6%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ35.4%40.2%-4.8%
TTM15.1%31.4%-16.3%
YOY30.4%28.8%+1.6%
5Y102.8%24.7%+78.1%
10Y63.3%21.4%+41.9%
4.3.1.2. Return on Assets

Shows how efficient Atlantic Union Bankshares Corp is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Atlantic Union Bankshares Corp to the Banks - Regional industry mean.
  • 0.3% Return on Assets means that Atlantic Union Bankshares Corp generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Atlantic Union Bankshares Corp:

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

Shows how efficient Atlantic Union Bankshares Corp is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Atlantic Union Bankshares Corp to the Banks - Regional industry mean.
  • 2.4% Return on Equity means Atlantic Union Bankshares Corp generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Atlantic Union Bankshares Corp:

  • The MRQ is 2.4%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.9%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.4%TTM1.9%+0.5%
TTM1.9%YOY2.2%-0.4%
TTM1.9%5Y2.0%-0.2%
5Y2.0%10Y1.9%+0.1%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4%2.8%-0.4%
TTM1.9%2.5%-0.6%
YOY2.2%2.7%-0.5%
5Y2.0%2.4%-0.4%
10Y1.9%2.7%-0.8%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Atlantic Union Bankshares Corp.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Atlantic Union Bankshares Corp is operating .

  • Measures how much profit Atlantic Union Bankshares 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 Atlantic Union Bankshares Corp to the Banks - Regional industry mean.
  • An Operating Margin of -4.0% means the company generated $-0.04  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Atlantic Union Bankshares Corp:

  • The MRQ is -4.0%. The company is operating very inefficient. -2
  • The TTM is -0.9%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-4.0%TTM-0.9%-3.1%
TTM-0.9%YOY51.8%-52.7%
TTM-0.9%5Y162.7%-163.6%
5Y162.7%10Y105.8%+56.9%
4.3.2.2. Operating Ratio

Measures how efficient Atlantic Union Bankshares Corp is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • An Operation Ratio of 0.34 means that the operating costs are $0.34 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Atlantic Union Bankshares Corp:

  • The MRQ is 0.337. The company is very efficient in keeping operating costs low. +2
  • The TTM is -0.116.
Trends
Current periodCompared to+/- 
MRQ0.337TTM-0.116+0.453
TTM-0.116YOY-0.229+0.113
TTM-0.1165Y-0.094-0.022
5Y-0.09410Y0.058-0.152
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Atlantic Union Bankshares Corp.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Atlantic Union Bankshares 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 8.98 means the company has $8.98 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Atlantic Union Bankshares Corp:

  • The MRQ is 8.984. The company is very able to pay all its short-term debts. +2
  • The TTM is 3.997. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ8.984TTM3.997+4.987
TTM3.997YOY5.498-1.501
TTM3.9975Y25.160-21.163
5Y25.16010Y20.440+4.720
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM3.9972.176+1.821
YOY5.4982.383+3.115
5Y25.1601.117+24.043
10Y20.44011.601+8.839
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Atlantic Union Bankshares Corp to the Banks - Regional industry mean.
  • A Quick Ratio of 14.53 means the company can pay off $14.53 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Atlantic Union Bankshares Corp:

  • The MRQ is 14.530. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 7.034. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ14.530TTM7.034+7.496
TTM7.034YOY10.207-3.173
TTM7.0345Y14.297-7.263
5Y14.29710Y9.722+4.574
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM7.034-0.015+7.049
YOY10.2072.384+7.823
5Y14.2970.682+13.615
10Y9.72217.526-7.804
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Atlantic Union Bankshares Corp.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Atlantic Union Bankshares Corp assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Atlantic Union Bankshares Corp to Banks - Regional industry mean.
  • A Debt to Asset Ratio of 0.87 means that Atlantic Union Bankshares Corp assets are financed with 87.2% credit (debt) and the remaining percentage (100% - 87.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Atlantic Union Bankshares Corp:

  • The MRQ is 0.872. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.877. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.872TTM0.877-0.005
TTM0.877YOY0.882-0.005
TTM0.8775Y0.872+0.005
5Y0.87210Y0.871+0.001
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8720.915-0.043
TTM0.8770.724+0.153
YOY0.8820.326+0.556
5Y0.8720.761+0.111
10Y0.8710.847+0.024
4.5.4.2. Debt to Equity Ratio

Measures if Atlantic Union Bankshares Corp is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Atlantic Union Bankshares Corp to the Banks - Regional industry mean.
  • A Debt to Equity ratio of 679.4% means that company has $6.79 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Atlantic Union Bankshares Corp:

  • The MRQ is 6.794. The company is unable to pay all its debts with equity. -1
  • The TTM is 7.149. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ6.794TTM7.149-0.355
TTM7.149YOY7.510-0.361
TTM7.1495Y6.878+0.271
5Y6.87810Y6.804+0.073
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ6.79410.715-3.921
TTM7.1498.867-1.718
YOY7.5103.978+3.532
5Y6.8789.345-2.467
10Y6.80411.610-4.806
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 Atlantic Union Bankshares Corp generates.

  • Above 15 is considered overpriced but always compare Atlantic Union Bankshares Corp to the Banks - Regional industry mean.
  • A PE ratio of 11.06 means the investor is paying $11.06 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Atlantic Union Bankshares Corp:

  • The EOD is 12.028. Based on the earnings, the company is underpriced. +1
  • The MRQ is 11.065. Based on the earnings, the company is underpriced. +1
  • The TTM is 17.676. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD12.028MRQ11.065+0.963
MRQ11.065TTM17.676-6.611
TTM17.676YOY14.884+2.791
TTM17.6765Y17.732-0.056
5Y17.73210Y24.492-6.761
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD12.0284.130+7.898
MRQ11.0654.277+6.788
TTM17.6764.718+12.958
YOY14.8845.611+9.273
5Y17.7329.054+8.678
10Y24.4929.531+14.961
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 Atlantic Union Bankshares Corp:

  • The EOD is 14.347. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 13.198. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 13.486. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD14.347MRQ13.198+1.149
MRQ13.198TTM13.486-0.288
TTM13.486YOY9.963+3.523
TTM13.4865Y10.783+2.703
5Y10.78310Y15.575-4.792
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD14.3472.493+11.854
MRQ13.1982.582+10.616
TTM13.486-0.320+13.806
YOY9.9630.514+9.449
5Y10.7830.452+10.331
10Y15.5750.106+15.469
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 Atlantic Union Bankshares 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 1.06 means the investor is paying $1.06 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Atlantic Union Bankshares Corp:

  • The EOD is 1.155. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.063. Based on the equity, the company is underpriced. +1
  • The TTM is 1.140. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.155MRQ1.063+0.093
MRQ1.063TTM1.140-0.077
TTM1.140YOY1.165-0.026
TTM1.1405Y1.134+0.005
5Y1.13410Y1.659-0.525
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD1.1550.466+0.689
MRQ1.0630.483+0.580
TTM1.1400.350+0.790
YOY1.1650.182+0.983
5Y1.1340.620+0.514
10Y1.6590.894+0.765
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 Atlantic Union Bankshares Corp.

4.8.1. Institutions holding Atlantic Union Bankshares Corp

Institutions are holding 76.839% of the shares of Atlantic Union Bankshares Corp.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc14.56690.00971307767510564918.7886
2024-09-30Vanguard Group Inc12.17030.00741092609638030.0348
2024-09-30Dimensional Fund Advisors, Inc.6.29340.05165650021-31269-0.5504
2024-06-30State Street Corp4.85860.0063436191055131914.4681
2024-09-30Westwood Holdings Group Inc2.8530.40682561365-96977-3.648
2024-09-30Geode Capital Management, LLC2.30110.00632065862148230.7227
2024-09-30Franklin Resources Inc1.80620.017162152727047020.0191
2024-09-30Manufacturers Life Insurance Co1.80510.05351620519-16193-0.9894
2024-09-30Victory Capital Management Inc.1.75850.05731578737-16991-1.0648
2024-09-30GW&K Investment Management, LLC1.38590.40111244200-15413-1.2236
2024-06-30Bank of New York Mellon Corp1.31460.00741180199657995.9044
2024-06-30Morgan Stanley - Brokerage Accounts1.19130.00141069524657416.5493
2024-09-30Northern Trust Corp1.1850.00661063893-1148-0.1078
2024-09-30Charles Schwab Investment Management Inc1.08430.007973480776428.667
2024-06-30London Company of Virginia1.01540.168391158512740916.2475
2024-06-30Goldman Sachs Group Inc0.97850.0049878438512516.1958
2024-09-30William Blair Investment Management, LLC0.86190.07197738008898612.9942
2024-06-30Ameriprise Financial Inc0.70390.0056631895346202121.1797
2024-06-30Tributary Capital Management, LLC0.67011.637760158313700.2283
2024-09-30Jennison Associates LLC0.59790.01265368149366421.136
Total 59.40192.940453329123+2636979+4.9%

4.9.2. Funds holding Atlantic Union Bankshares Corp

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31iShares Core S&P Small-Cap ETF6.34520.2552569654600
2024-10-31Vanguard Total Stock Mkt Idx Inv3.13670.00622816056-17151-0.6054
2024-10-31Vanguard Small Cap Index2.50650.0559225024644000.1959
2024-10-31iShares Russell 2000 ETF2.45890.1231220748900
2024-10-31Vanguard Small Cap Value Index Inv1.69450.09921521269-524-0.0344
2024-09-30DFA US Small Cap Value I1.51430.3059135952800
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.48880.04661336580-7198-0.5357
2024-09-30JHancock Small Cap Core NAV1.09481.784498285500
2024-10-31iShares S&P Small-Cap 600 Value ETF1.03690.504493087200
2024-08-31Fidelity Small Cap Index1.0220.1335917523-22046-2.3464
2024-09-30Franklin Small Cap Value A1.00620.811890333400
2024-09-30Franklin US Small Cap Value Equity1.00620.811890333412399915.9109
2024-10-31iShares Russell 2000 Value ETF0.91950.252282546000
2024-10-31SPDR® Portfolio S&P 600™ Sm Cap ETF0.88620.255279563260000.7598
2024-09-30DFA US Targeted Value I0.78510.192470482400
2024-10-31Vanguard Tax-Managed Small Cap Adm0.70770.257663533100
2024-10-31Dimensional US Targeted Value ETF0.70160.228162984500
2024-09-30Westwood Mgt SmallCap Value0.6781.9884608689-138960-18.5863
2024-09-30Westwood Quality SmallCap Fund Inst0.6781.9912608689-138960-18.5863
2024-10-31SPDR® S&P Bank ETF0.62041.008755701700
Total 30.287511.111827191119-190440-0.7%

5.3. Insider Transactions

Insiders are holding 1.017% of the shares of Atlantic Union Bankshares Corp.

DateOwnerTypeAmountPricePost Transaction AmountLink
2022-11-14Frank Russell EllettBUY500034.5337313
2022-11-10Frank Russell EllettBUY1000034.9827313
2022-11-01Robert Michael GormanBUY320034.5153171
2022-11-01John C AsburyBUY723534.48171463
2022-09-08Heather CoxBUY30033.46300
2022-07-25Ronald L TillettSELL250034.4827482
2021-12-20Frederick Blair WimbushBUY150035.82
2021-01-04Frank Russell EllettBUY100032.379708
2020-12-29Frank Russell EllettBUY300032.846708
2020-12-23Frank Russell EllettBUY300032.066708
2020-11-09Loreen A LagattaSELL280029.913000
2020-09-02Michael W ClarkeSELL400023.21421519
2020-08-31Michael W ClarkeSELL600023.92421519
2020-08-26Michael W ClarkeSELL200024.55433519
2020-08-24Michael W ClarkeSELL200023.42433519
2020-08-20Michael W ClarkeSELL200023.97439519
2020-08-18Michael W ClarkeSELL600025.13439519
2020-08-13Michael W ClarkeSELL600025.65 
2020-08-10Michael W ClarkeSELL200024.37457519
2020-08-07Michael W ClarkeSELL200022.63457519
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 Assets24,803,723
Total Liabilities21,621,307
Total Stockholder Equity3,182,416
 As reported
Total Liabilities 21,621,307
Total Stockholder Equity+ 3,182,416
Total Assets = 24,803,723

Assets

Total Assets24,803,723
Total Current Assets3,368,878
Long-term Assets27,009,939
Total Current Assets
Cash And Cash Equivalents 523,385
Short-term Investments 2,608,182
Total Current Assets  (as reported)3,368,878
Total Current Assets  (calculated)3,131,567
+/- 237,311
Long-term Assets
Property Plant Equipment 115,093
Goodwill 1,212,710
Long Term Investments 3,415,262
Intangible Assets 90,176
Long-term Assets Other -4,833,241
Long-term Assets  (as reported)27,009,939
Long-term Assets  (calculated)0
+/- 27,009,939

Liabilities & Shareholders' Equity

Total Current Liabilities375,000
Long-term Liabilities11,981,893
Total Stockholder Equity3,182,416
Total Current Liabilities
Short-term Debt 375,000
Short Long Term Debt 375,000
Other Current Liabilities -375,000
Total Current Liabilities  (as reported)375,000
Total Current Liabilities  (calculated)375,000
+/-0
Long-term Liabilities
Long term Debt 417,937
Long-term Liabilities  (as reported)11,981,893
Long-term Liabilities  (calculated)417,937
+/- 11,563,956
Total Stockholder Equity
Common Stock118,494
Retained Earnings 1,079,032
Accumulated Other Comprehensive Income -292,307
Other Stockholders Equity 2,277,024
Total Stockholder Equity (as reported)3,182,416
Total Stockholder Equity (calculated)3,182,243
+/- 173
Other
Capital Stock118,667
Cash and Short Term Investments 2,840,404
Common Stock Shares Outstanding 89,781
Liabilities and Stockholders Equity 24,803,723
Net Debt 269,552
Net Invested Capital 3,975,180
Net Working Capital 2,993,878
Short Long Term Debt Total 792,937



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-30
> Total Assets 
481,700
540,400
540,900
557,800
567,600
583,000
595,500
657,100
671,200
699,000
733,900
779,900
807,000
807,100
821,800
860,180
882,910
857,868
881,961
911,260
923,999
933,644
983,097
983,097
1,021,755
1,070,371
1,115,725
1,155,275
1,188,017
1,215,430
1,234,732
1,299,150
1,608,830
1,644,582
1,672,210
1,699,917
1,740,926
1,791,446
1,824,958
1,885,682
2,077,522
2,077,210
2,092,891
2,118,855
2,166,914
2,219,032
2,301,397
2,362,083
2,395,930
2,448,165
2,551,932
2,602,033
2,615,447
2,583,284
2,587,272
3,849,699
3,874,199
3,859,323
3,837,247
3,812,700
3,851,524
3,914,457
3,907,087
3,947,799
3,982,288
4,028,193
4,095,865
4,051,135
4,056,557
4,047,108
4,176,571
7,294,637
7,307,080
7,194,334
7,359,171
7,388,559
7,497,706
7,594,313
7,693,291
7,832,611
8,100,561
8,258,230
8,426,793
8,669,920
8,915,187
9,029,436
9,315,179
13,143,318
13,066,106
13,371,742
13,765,599
16,897,655
17,159,384
17,441,035
17,562,990
17,847,376
19,752,317
19,930,650
19,628,449
19,854,612
19,989,356
19,935,657
20,064,796
19,782,430
19,661,799
19,950,231
20,461,138
20,103,370
20,602,332
20,736,236
21,166,197
21,378,120
24,761,413
24,803,723
24,803,72324,761,41321,378,12021,166,19720,736,23620,602,33220,103,37020,461,13819,950,23119,661,79919,782,43020,064,79619,935,65719,989,35619,854,61219,628,44919,930,65019,752,31717,847,37617,562,99017,441,03517,159,38416,897,65513,765,59913,371,74213,066,10613,143,3189,315,1799,029,4368,915,1878,669,9208,426,7938,258,2308,100,5617,832,6117,693,2917,594,3137,497,7067,388,5597,359,1717,194,3347,307,0807,294,6374,176,5714,047,1084,056,5574,051,1354,095,8654,028,1933,982,2883,947,7993,907,0873,914,4573,851,5243,812,7003,837,2473,859,3233,874,1993,849,6992,587,2722,583,2842,615,4472,602,0332,551,9322,448,1652,395,9302,362,0832,301,3972,219,0322,166,9142,118,8552,092,8912,077,2102,077,5221,885,6821,824,9581,791,4461,740,9261,699,9171,672,2101,644,5821,608,8301,299,1501,234,7321,215,4301,188,0171,155,2751,115,7251,070,3711,021,755983,097983,097933,644923,999911,260881,961857,868882,910860,180821,800807,100807,000779,900733,900699,000671,200657,100595,500583,000567,600557,800540,900540,400481,700
   > Total Current Assets 
18,700
19,200
22,500
28,700
23,900
26,600
21,500
29,100
29,300
28,700
41,000
36,000
33,600
20,300
19,700
20,608
26,948
20,080
22,489
20,495
23,651
37,538
0
29,231
285,535
293,222
1,146
294,895
284,491
266,629
2,137
287,272
1,283,018
1,322,919
1,356,955
1,394,262
1,433,465
1,480,451
1,493,808
1,550,289
1,673,318
1,664,077
1,683,894
1,718,198
1,759,278
1,798,288
1,874,630
1,931,984
1,963,286
2,013,933
2,098,587
2,109,053
2,064,872
2,040,573
2,043,795
3,137,579
3,136,998
3,105,900
3,089,732
3,056,974
3,085,805
3,135,474
3,095,557
3,156,259
3,186,045
3,242,455
3,349,896
3,310,410
3,318,167
3,302,848
3,345,028
5,728,287
5,733,286
5,629,184
5,796,533
5,841,411
5,954,675
6,058,225
6,141,765
6,248,449
6,506,605
6,658,457
6,837,683
7,073,716
7,311,565
7,421,258
7,708,006
10,760,106
10,495,340
10,291,630
10,575,687
13,040,378
13,419,448
13,789,419
13,892,099
14,156,300
16,020,606
15,787,087
15,386,605
15,463,485
15,427,921
3,450,824
4,281,327
3,584,645
3,192,409
3,107,077
3,060,307
2,623,842
2,609,241
2,478,172
2,428,015
2,371,066
547,152
3,368,878
3,368,878547,1522,371,0662,428,0152,478,1722,609,2412,623,8423,060,3073,107,0773,192,4093,584,6454,281,3273,450,82415,427,92115,463,48515,386,60515,787,08716,020,60614,156,30013,892,09913,789,41913,419,44813,040,37810,575,68710,291,63010,495,34010,760,1067,708,0067,421,2587,311,5657,073,7166,837,6836,658,4576,506,6056,248,4496,141,7656,058,2255,954,6755,841,4115,796,5335,629,1845,733,2865,728,2873,345,0283,302,8483,318,1673,310,4103,349,8963,242,4553,186,0453,156,2593,095,5573,135,4743,085,8053,056,9743,089,7323,105,9003,136,9983,137,5792,043,7952,040,5732,064,8722,109,0532,098,5872,013,9331,963,2861,931,9841,874,6301,798,2881,759,2781,718,1981,683,8941,664,0771,673,3181,550,2891,493,8081,480,4511,433,4651,394,2621,356,9551,322,9191,283,018287,2722,137266,629284,491294,8951,146293,222285,53529,231037,53823,65120,49522,48920,08026,94820,60819,70020,30033,60036,00041,00028,70029,30029,10021,50026,60023,90028,70022,50019,20018,700
       Cash And Cash Equivalents 
18,700
19,200
22,500
28,700
23,900
26,600
21,500
29,100
29,300
28,700
41,000
36,000
33,600
20,300
19,700
20,608
26,948
20,080
22,489
20,495
23,651
37,538
29,231
29,231
26,436
32,239
30,013
32,495
30,739
31,964
30,785
33,765
49,664
40,260
33,041
40,831
50,822
44,406
51,001
53,329
67,976
50,542
59,059
54,825
54,971
49,548
57,976
59,209
66,527
53,406
148,126
163,535
79,951
70,751
45,429
120,500
133,761
79,310
60,400
84,453
63,048
149,418
96,342
111,028
72,220
62,176
82,747
76,733
71,394
74,928
72,872
141,731
158,569
148,381
132,097
137,050
135,814
178,957
140,993
132,689
216,783
155,282
178,788
182,872
181,232
176,070
198,877
334,217
570,501
273,791
260,983
281,941
317,955
589,257
397,860
489,675
839,158
513,674
491,281
400,565
861,953
1,062,873
799,677
391,365
240,988
389,754
318,491
371,477
426,793
393,244
364,355
394,236
440,194
523,385
523,385440,194394,236364,355393,244426,793371,477318,491389,754240,988391,365799,6771,062,873861,953400,565491,281513,674839,158489,675397,860589,257317,955281,941260,983273,791570,501334,217198,877176,070181,232182,872178,788155,282216,783132,689140,993178,957135,814137,050132,097148,381158,569141,73172,87274,92871,39476,73382,74762,17672,220111,02896,342149,41863,04884,45360,40079,310133,761120,50045,42970,75179,951163,535148,12653,40666,52759,20957,97649,54854,97154,82559,05950,54267,97653,32951,00144,40650,82240,83133,04140,26049,66433,76530,78531,96430,73932,49530,01332,23926,43629,23129,23137,53823,65120,49522,48920,08026,94820,60819,70020,30033,60036,00041,00028,70029,30029,10021,50026,60023,90028,70022,50019,20018,700
       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
260,375
265,601
0
267,407
255,525
239,405
0
259,225
244,855
240,212
0
222,799
224,587
227,411
0
246,523
288,432
291,431
282,824
268,182
270,095
276,672
282,699
287,084
288,150
290,357
309,711
348,235
406,662
398,870
400,591
529,351
556,926
576,040
572,441
582,394
591,060
606,485
640,827
621,751
627,543
622,067
585,382
583,217
582,312
589,437
677,348
1,078,699
1,094,777
1,095,636
1,102,114
1,089,664
888,362
888,692
903,292
939,409
949,663
954,984
946,764
953,058
960,537
968,361
974,222
1,253,179
1,586,248
1,883,141
1,774,821
2,109,062
1,999,494
1,918,859
1,945,445
1,972,903
2,019,164
2,443,340
2,540,419
2,697,043
2,873,405
3,195,176
3,481,650
3,193,280
2,951,421
2,717,323
2,741,816
2,252,365
2,182,448
2,084,928
2,231,261
2,202,216
2,555,723
2,608,182
2,608,1822,555,7232,202,2162,231,2612,084,9282,182,4482,252,3652,741,8162,717,3232,951,4213,193,2803,481,6503,195,1762,873,4052,697,0432,540,4192,443,3402,019,1641,972,9031,945,4451,918,8591,999,4942,109,0621,774,8211,883,1411,586,2481,253,179974,222968,361960,537953,058946,764954,984949,663939,409903,292888,692888,3621,089,6641,102,1141,095,6361,094,7771,078,699677,348589,437582,312583,217585,382622,067627,543621,751640,827606,485591,060582,394572,441576,040556,926529,351400,591398,870406,662348,235309,711290,357288,150287,084282,699276,672270,095268,182282,824291,431288,432246,5230227,411224,587222,7990240,212244,855259,2250239,405255,525267,4070265,601260,375000000000000000000000000
       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
1,233,354
1,282,659
1,323,914
1,353,431
1,382,643
1,436,045
1,442,807
1,496,960
1,605,342
1,613,535
1,624,835
1,663,373
1,704,307
1,748,740
1,816,654
1,872,775
1,896,759
1,960,527
1,950,461
1,945,518
1,984,921
1,969,822
1,998,366
3,017,079
3,003,237
3,026,590
3,029,332
2,972,521
3,022,757
2,986,056
2,999,215
3,045,410
3,113,825
3,180,279
2,681,767
2,650,460
2,664,461
2,638,483
2,594,808
4,507,857
4,479,940
4,385,167
4,562,322
4,614,697
4,930,499
4,990,576
5,097,480
5,176,351
5,340,159
5,548,191
5,712,131
5,937,786
6,169,796
6,276,827
6,534,907
9,172,710
8,366,791
8,134,698
8,539,883
10,649,375
11,101,999
11,281,303
11,548,794
11,693,722
13,162,284
12,830,073
12,354,905
12,365,877
11,692,563
10,805,025
10,560,139
21,227
15,866
12,889
85,889
92,301
0
6,608
469,501
486,969
547,152
528,474
528,474547,152486,969469,5016,608092,30185,88912,88915,86621,22710,560,13910,805,02511,692,56312,365,87712,354,90512,830,07313,162,28411,693,72211,548,79411,281,30311,101,99910,649,3758,539,8838,134,6988,366,7919,172,7106,534,9076,276,8276,169,7965,937,7865,712,1315,548,1915,340,1595,176,3515,097,4804,990,5764,930,4994,614,6974,562,3224,385,1674,479,9404,507,8572,594,8082,638,4832,664,4612,650,4602,681,7673,180,2793,113,8253,045,4102,999,2152,986,0563,022,7572,972,5213,029,3323,026,5903,003,2373,017,0791,998,3661,969,8221,984,9211,945,5181,950,4611,960,5271,896,7591,872,7751,816,6541,748,7401,704,3071,663,3731,624,8351,613,5351,605,3421,496,9601,442,8071,436,0451,382,6431,353,4311,323,9141,282,6591,233,35400000000000000000000000000000000
   > Long-term Assets 
139,300
152,700
154,900
161,100
164,900
164,700
169,400
174,400
177,800
192,300
198,500
229,100
230,100
238,000
232,800
243,629
244,620
224,705
235,854
241,803
245,530
250,663
0
278,276
19,848
21,587
963,974
23,827
24,766
25,624
1,107,506
27,111
325,812
321,663
315,255
305,655
307,461
310,995
331,150
335,393
404,204
413,133
408,997
400,657
407,636
420,744
426,767
430,099
432,644
434,232
453,345
492,980
550,575
542,711
543,477
712,120
737,201
753,423
747,515
755,726
765,719
778,983
811,530
791,540
796,243
785,738
745,969
740,725
738,390
744,260
831,543
1,566,350
1,573,794
1,565,150
1,562,638
1,547,148
1,543,031
1,536,088
1,551,526
1,584,162
1,593,956
1,599,773
1,589,110
1,596,204
1,603,622
1,608,178
1,607,173
2,389,186
2,570,766
3,080,112
3,189,912
3,857,277
3,739,936
3,651,616
3,670,891
3,691,076
3,731,711
4,143,563
4,241,844
4,391,127
4,561,435
4,872,583
5,223,330
5,056,983
4,817,663
1,080,727
4,659,763
4,173,942
4,095,524
3,969,195
1,035,353
1,032,625
24,214,261
27,009,939
27,009,93924,214,2611,032,6251,035,3533,969,1954,095,5244,173,9424,659,7631,080,7274,817,6635,056,9835,223,3304,872,5834,561,4354,391,1274,241,8444,143,5633,731,7113,691,0763,670,8913,651,6163,739,9363,857,2773,189,9123,080,1122,570,7662,389,1861,607,1731,608,1781,603,6221,596,2041,589,1101,599,7731,593,9561,584,1621,551,5261,536,0881,543,0311,547,1481,562,6381,565,1501,573,7941,566,350831,543744,260738,390740,725745,969785,738796,243791,540811,530778,983765,719755,726747,515753,423737,201712,120543,477542,711550,575492,980453,345434,232432,644430,099426,767420,744407,636400,657408,997413,133404,204335,393331,150310,995307,461305,655315,255321,663325,81227,1111,107,50625,62424,76623,827963,97421,58719,848278,2760250,663245,530241,803235,854224,705244,620243,629232,800238,000230,100229,100198,500192,300177,800174,400169,400164,700164,900161,100154,900152,700139,300
       Property Plant Equipment 
11,400
13,900
14,200
14,600
15,900
16,500
16,900
19,800
20,600
21,700
21,100
22,500
22,900
23,300
21,500
21,208
20,940
20,466
20,077
19,585
19,271
18,738
19,191
19,191
19,848
21,587
21,577
24,601
24,766
25,624
26,528
27,111
39,309
39,975
40,945
42,142
42,363
43,361
45,332
49,219
52,491
58,580
63,461
68,711
74,044
75,398
75,741
75,245
77,220
77,127
77,425
79,138
78,787
79,196
78,722
92,566
92,010
91,054
90,680
90,594
91,601
90,936
90,589
90,986
91,122
87,305
85,409
83,366
82,857
82,523
82,815
151,840
145,662
138,549
135,247
134,429
132,681
129,191
126,028
125,357
124,032
123,416
122,027
122,512
121,842
120,808
119,981
163,076
160,508
155,001
146,967
172,522
168,514
168,122
161,073
161,139
164,321
156,934
163,829
161,478
161,114
159,588
134,808
130,998
128,661
126,374
118,243
116,466
114,786
94,510
90,959
90,126
195,975
115,093
115,093195,97590,12690,95994,510114,786116,466118,243126,374128,661130,998134,808159,588161,114161,478163,829156,934164,321161,139161,073168,122168,514172,522146,967155,001160,508163,076119,981120,808121,842122,512122,027123,416124,032125,357126,028129,191132,681134,429135,247138,549145,662151,84082,81582,52382,85783,36685,40987,30591,12290,98690,58990,93691,60190,59490,68091,05492,01092,56678,72279,19678,78779,13877,42577,12777,22075,24575,74175,39874,04468,71163,46158,58052,49149,21945,33243,36142,36342,14240,94539,97539,30927,11126,52825,62424,76624,60121,57721,58719,84819,19119,19118,73819,27119,58520,07720,46620,94021,20821,50023,30022,90022,50021,10021,70020,60019,80016,90016,50015,90014,60014,20013,90011,400
       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
31,216
31,312
0
31,297
31,297
31,297
0
31,297
50,026
50,049
50,049
51,881
51,881
56,075
56,474
56,474
56,474
56,474
56,474
56,474
56,474
56,474
56,474
57,567
57,567
57,567
57,567
57,567
59,400
59,400
59,400
59,400
59,400
59,400
59,400
59,400
59,400
59,400
59,400
296,876
296,876
296,876
293,522
293,522
293,522
293,522
293,522
293,522
297,659
298,191
298,191
298,191
298,191
298,191
298,528
718,132
725,195
727,699
727,168
927,760
930,449
929,815
935,560
935,560
935,560
935,560
935,560
935,560
935,560
935,560
935,560
935,560
925,211
925,211
925,211
925,211
925,211
925,211
925,211
925,211
1,207,484
1,212,710
1,212,7101,207,484925,211925,211925,211925,211925,211925,211925,211925,211935,560935,560935,560935,560935,560935,560935,560935,560935,560935,560929,815930,449927,760727,168727,699725,195718,132298,528298,191298,191298,191298,191298,191297,659293,522293,522293,522293,522293,522293,522296,876296,876296,87659,40059,40059,40059,40059,40059,40059,40059,40059,40059,40059,40057,56757,56757,56757,56757,56756,47456,47456,47456,47456,47456,47456,47456,47456,47456,07551,88151,88150,04950,04950,02631,297031,29731,29731,297031,31231,21600000000000000000000000000000000
       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
2,870,358
2,838,838
2,853,936
2,875,129
2,946,871
3,010,581
3,099,629
3,066,238
0
3,026,548
3,062,418
5,292,044
5,265,312
5,170,363
5,356,131
5,402,826
5,718,563
5,775,428
5,878,819
0
5,906,024
6,112,376
6,507,881
6,515,632
6,980,041
7,097,264
7,343,645
9,991,554
9,296,593
9,605,637
11,942,255
14,608,637
2,557,997
2,475,438
15,124,636
15,229,567
16,760,461
2,990,001
17,042,786
17,419,069
3,414,844
3,730,898
4,109,650
3,950,152
3,732,170
13,823,600
3,589,548
3,107,783
3,032,058
2,928,197
3,068,639
3,031,144
3,366,173
3,415,262
3,415,2623,366,1733,031,1443,068,6392,928,1973,032,0583,107,7833,589,54813,823,6003,732,1703,950,1524,109,6503,730,8983,414,84417,419,06917,042,7862,990,00116,760,46115,229,56715,124,6362,475,4382,557,99714,608,63711,942,2559,605,6379,296,5939,991,5547,343,6457,097,2646,980,0416,515,6326,507,8816,112,3765,906,02405,878,8195,775,4285,718,5635,402,8265,356,1315,170,3635,265,3125,292,0443,062,4183,026,54803,066,2383,099,6293,010,5812,946,8712,875,1292,853,9362,838,8382,870,358000000000000000000000000000000000000000000000000000000000000
       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
10,335
10,029
0
9,417
9,112
8,808
0
8,199
13,255
12,798
12,341
11,883
11,426
12,407
11,550
11,064
10,577
10,094
9,613
9,133
8,652
8,171
7,690
32,636
30,698
28,762
26,827
25,171
23,658
22,162
20,714
19,403
18,178
16,966
15,778
14,742
13,821
12,900
11,980
38,935
36,479
34,089
31,755
29,533
27,394
25,320
23,310
21,430
19,685
22,343
20,602
18,965
17,422
16,017
14,803
50,092
51,211
51,563
48,685
88,553
82,976
78,241
73,669
69,298
65,105
61,068
57,185
53,471
49,917
46,537
43,312
40,273
31,621
29,142
26,761
24,482
23,469
21,277
19,183
17,288
95,980
90,176
90,17695,98017,28819,18321,27723,46924,48226,76129,14231,62140,27343,31246,53749,91753,47157,18561,06865,10569,29873,66978,24182,97688,55348,68551,56351,21150,09214,80316,01717,42218,96520,60222,34319,68521,43023,31025,32027,39429,53331,75534,08936,47938,93511,98012,90013,82114,74215,77816,96618,17819,40320,71422,16223,65825,17126,82728,76230,69832,6367,6908,1718,6529,1339,61310,09410,57711,06411,55012,40711,42611,88312,34112,79813,2558,19908,8089,1129,417010,02910,33500000000000000000000000000000000
       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
2,815,706
2,769,942
2,920,982
2,828,976
2,909,207
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000002,909,2072,828,9762,920,9822,769,9422,815,7060000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
323,700
368,500
363,500
368,000
378,800
391,700
404,600
453,600
464,100
478,000
494,400
514,800
543,300
548,800
569,300
595,943
611,342
613,083
623,618
648,962
654,818
645,443
0
675,590
716,372
755,562
150,605
836,553
878,760
923,177
125,089
984,767
1,934,642
1,966,245
1,987,465
2,005,572
2,048,387
2,102,441
2,156,108
2,221,075
2,481,726
2,490,343
2,501,888
2,519,512
2,574,550
2,639,776
2,728,164
2,792,182
2,828,574
2,882,397
3,005,277
3,095,013
3,166,022
3,125,995
3,130,749
4,561,819
4,611,400
4,612,746
4,584,762
4,568,426
4,617,243
4,693,440
4,718,617
4,739,339
4,778,531
4,813,931
4,841,834
4,791,860
4,794,947
4,791,368
5,008,114
8,860,987
8,880,874
8,759,484
8,921,809
8,935,707
9,040,737
9,130,401
9,244,817
9,416,773
9,694,517
9,858,003
10,015,903
10,266,124
10,518,809
10,637,614
10,922,352
-5,974
15,636,872
16,451,854
16,955,511
20,754,932
20,899,320
21,092,651
21,233,881
17,847,376
19,752,317
19,930,650
19,628,449
19,854,612
19,989,356
11,612,250
10,560,139
11,140,802
11,651,727
15,762,427
12,741,068
13,305,586
13,897,567
14,288,869
17,702,829
17,974,429
0
-5,575,094
-5,575,094017,974,42917,702,82914,288,86913,897,56713,305,58612,741,06815,762,42711,651,72711,140,80210,560,13911,612,25019,989,35619,854,61219,628,44919,930,65019,752,31717,847,37621,233,88121,092,65120,899,32020,754,93216,955,51116,451,85415,636,872-5,97410,922,35210,637,61410,518,80910,266,12410,015,9039,858,0039,694,5179,416,7739,244,8179,130,4019,040,7378,935,7078,921,8098,759,4848,880,8748,860,9875,008,1144,791,3684,794,9474,791,8604,841,8344,813,9314,778,5314,739,3394,718,6174,693,4404,617,2434,568,4264,584,7624,612,7464,611,4004,561,8193,130,7493,125,9953,166,0223,095,0133,005,2772,882,3972,828,5742,792,1822,728,1642,639,7762,574,5502,519,5122,501,8882,490,3432,481,7262,221,0752,156,1082,102,4412,048,3872,005,5721,987,4651,966,2451,934,642984,767125,089923,177878,760836,553150,605755,562716,372675,5900645,443654,818648,962623,618613,083611,342595,943569,300548,800543,300514,800494,400478,000464,100453,600404,600391,700378,800368,000363,500368,500323,700
> Total Liabilities 
430,700
483,200
482,300
497,500
505,500
518,700
530,000
589,600
603,100
626,100
660,500
705,200
736,800
737,300
753,000
789,725
812,454
783,310
803,609
826,655
838,842
843,920
894,118
894,118
923,998
966,049
1,010,233
1,045,842
1,073,635
1,100,054
1,116,231
1,175,713
1,456,137
1,483,725
1,509,452
1,533,727
1,569,820
1,614,045
1,645,600
1,701,917
1,890,720
1,883,139
1,893,475
1,916,014
1,963,009
2,010,781
2,089,315
2,147,622
2,182,455
2,234,216
2,278,134
2,327,121
2,340,988
2,243,053
2,305,184
3,434,898
3,451,892
3,428,727
3,409,162
3,377,211
3,408,408
3,462,876
3,485,448
3,521,695
3,548,852
3,585,244
3,660,002
3,620,362
3,628,128
3,613,437
3,738,332
6,312,124
6,330,111
6,216,661
6,381,146
6,401,643
6,509,572
6,599,301
6,697,924
6,851,633
7,111,360
7,257,266
7,425,761
7,654,289
7,884,318
7,988,065
8,268,850
11,312,241
11,201,236
11,491,713
11,841,018
14,438,190
14,647,089
14,916,004
15,049,888
15,421,926
17,134,091
17,269,765
16,919,959
17,144,880
17,241,759
17,241,218
17,354,725
17,284,095
17,270,323
17,669,081
18,088,401
17,663,134
18,177,862
18,347,435
18,609,870
18,829,192
21,717,727
21,621,307
21,621,30721,717,72718,829,19218,609,87018,347,43518,177,86217,663,13418,088,40117,669,08117,270,32317,284,09517,354,72517,241,21817,241,75917,144,88016,919,95917,269,76517,134,09115,421,92615,049,88814,916,00414,647,08914,438,19011,841,01811,491,71311,201,23611,312,2418,268,8507,988,0657,884,3187,654,2897,425,7617,257,2667,111,3606,851,6336,697,9246,599,3016,509,5726,401,6436,381,1466,216,6616,330,1116,312,1243,738,3323,613,4373,628,1283,620,3623,660,0023,585,2443,548,8523,521,6953,485,4483,462,8763,408,4083,377,2113,409,1623,428,7273,451,8923,434,8982,305,1842,243,0532,340,9882,327,1212,278,1342,234,2162,182,4552,147,6222,089,3152,010,7811,963,0091,916,0141,893,4751,883,1391,890,7201,701,9171,645,6001,614,0451,569,8201,533,7271,509,4521,483,7251,456,1371,175,7131,116,2311,100,0541,073,6351,045,8421,010,233966,049923,998894,118894,118843,920838,842826,655803,609783,310812,454789,725753,000737,300736,800705,200660,500626,100603,100589,600530,000518,700505,500497,500482,300483,200430,700
   > Total Current Liabilities 
29,900
472,000
471,000
487,000
487,000
508,000
523,000
577,000
592,000
598,000
633,000
658,000
685,000
690,000
699,000
709,000
731,000
703,000
730,000
775,000
776,000
781,000
831,000
831,000
862,000
904,000
1,550
984,000
1,012,000
1,034,000
1,050,000
1,110,000
35,000
5,000
24,514
14,074
7,610
1,524,000
42,600
42,600
85,600
27,409
1,804,000
25,500
76,769
129,700
200,837
197,809
86,750
70,000
55,000
65,000
65,000
15,000
115,201
45,000
35,000
41,200
23,500
3,222,000
2,900
3,308,000
3,330,000
3,366,000
3,393,000
59,500
78,000
3,483,000
28,000
72,000
211,500
216,600
200,000
195,000
343,000
335,000
261,000
332,000
304,000
466,000
557,000
601,500
517,500
522,500
602,000
574,000
745,000
1,022,000
742,900
1,016,250
1,048,600
939,700
618,050
344,600
370,200
355,000
16,646,277
150,200
100,000
168,000
16,748,968
16,717,341
16,728,938
16,599,250
290,000
133,800
1,016,000
245,000
799,400
495,000
810,000
600,000
10,032,930
375,000
375,00010,032,930600,000810,000495,000799,400245,0001,016,000133,800290,00016,599,25016,728,93816,717,34116,748,968168,000100,000150,20016,646,277355,000370,200344,600618,050939,7001,048,6001,016,250742,9001,022,000745,000574,000602,000522,500517,500601,500557,000466,000304,000332,000261,000335,000343,000195,000200,000216,600211,50072,00028,0003,483,00078,00059,5003,393,0003,366,0003,330,0003,308,0002,9003,222,00023,50041,20035,00045,000115,20115,00065,00065,00055,00070,00086,750197,809200,837129,70076,76925,5001,804,00027,40985,60042,60042,6001,524,0007,61014,07424,5145,00035,0001,110,0001,050,0001,034,0001,012,000984,0001,550904,000862,000831,000831,000781,000776,000775,000730,000703,000731,000709,000699,000690,000685,000658,000633,000598,000592,000577,000523,000508,000487,000487,000471,000472,00029,900
       Short-term Debt 
29,900
28,900
27,400
35,200
31,600
21,300
27,200
9,900
16,300
12,800
19,500
17,300
27,600
53,400
39,200
36,860
37,943
22,653
6,000
28,032
16,032
1,032
0
0
0
0
1,550
1,550
0
0
0
0
35,000
5,000
24,514
14,074
7,610
0
42,600
42,600
85,600
27,409
0
25,500
76,769
129,700
200,837
197,809
86,750
70,000
55,000
65,000
65,000
15,000
115,201
45,000
35,000
41,200
23,500
23,500
2,900
0
0
0
0
59,500
78,000
78,000
28,000
72,000
211,500
216,600
200,000
195,000
343,000
335,000
261,000
332,000
304,000
466,000
557,000
601,500
517,500
522,500
602,000
574,000
745,000
1,022,000
742,900
1,016,250
1,048,600
939,700
618,050
344,600
370,200
380,000
0
175,200
250,000
168,000
0
0
0
0
290,000
133,800
1,176,000
245,000
799,400
495,000
810,000
600,000
725,500
375,000
375,000725,500600,000810,000495,000799,400245,0001,176,000133,800290,0000000168,000250,000175,2000380,000370,200344,600618,050939,7001,048,6001,016,250742,9001,022,000745,000574,000602,000522,500517,500601,500557,000466,000304,000332,000261,000335,000343,000195,000200,000216,600211,50072,00028,00078,00078,00059,50000002,90023,50023,50041,20035,00045,000115,20115,00065,00065,00055,00070,00086,750197,809200,837129,70076,76925,500027,40985,60042,60042,60007,61014,07424,5145,00035,00000001,5501,55000001,03216,03228,0326,00022,65337,94336,86039,20053,40027,60017,30019,50012,80016,3009,90027,20021,30031,60035,20027,40028,90029,900
       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
38,596
29,287
22,120
939,700
618,050
344,600
370,200
355,000
0
150,200
250,000
168,000
0
0
0
0
290,000
133,800
1,176,000
245,000
799,400
495,000
720,000
600,000
725,500
375,000
375,000725,500600,000720,000495,000799,400245,0001,176,000133,800290,0000000168,000250,000150,2000355,000370,200344,600618,050939,70022,12029,28738,5960000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,797,272
9,834,695
9,970,960
12,489,330
12,515,544
13,044,712
13,304,981
13,553,035
15,605,139
15,576,098
15,722,765
16,298,017
16,659,219
16,622,160
16,611,068
16,484,223
16,128,635
16,546,216
15,931,677
0
0
16,786,505
0
0
0
0
000016,786,5050015,931,67716,546,21616,128,63516,484,22316,611,06816,622,16016,659,21916,298,01715,722,76515,576,09815,605,13913,553,03513,304,98113,044,71212,515,54412,489,3309,970,9609,834,6959,797,2720000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Current Liabilities 
0
443,100
443,600
451,800
455,400
486,700
495,800
567,100
575,700
585,200
613,500
640,700
657,400
636,600
659,800
672,140
693,057
680,347
724,000
746,968
759,968
779,968
0
831,000
862,000
904,000
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
0
0
0
0
0
0
0
0
3,083,053
3,134,876
3,175,105
3,215,707
3,218,986
3,199,779
3,297,767
3,311,749
0
3,224,925
3,236,842
5,686,131
5,734,563
5,634,050
5,638,770
5,670,228
5,784,474
5,818,853
5,963,936
0
6,095,826
6,258,506
6,379,489
6,614,195
6,764,434
6,881,826
6,991,718
9,677,955
9,797,272
9,834,695
9,970,960
12,489,330
1,021
763
13,304,981
-25,000
15,605,139
-25,000
-150,000
168,000
16,659,219
16,622,160
16,611,068
16,484,223
16,128,635
16,546,216
-160,000
-245,000
-799,400
-495,000
15,219,237
0
-725,500
-375,000
-375,000-725,500015,219,237-495,000-799,400-245,000-160,00016,546,21616,128,63516,484,22316,611,06816,622,16016,659,219168,000-150,000-25,00015,605,139-25,00013,304,9817631,02112,489,3309,970,9609,834,6959,797,2729,677,9556,991,7186,881,8266,764,4346,614,1956,379,4896,258,5066,095,82605,963,9365,818,8535,784,4745,670,2285,638,7705,634,0505,734,5635,686,1313,236,8423,224,92503,311,7493,297,7673,199,7793,218,9863,215,7073,175,1053,134,8763,083,0530000000000000000000000000000000000904,000862,000831,0000779,968759,968746,968724,000680,347693,057672,140659,800636,600657,400640,700613,500585,200575,700567,100495,800486,700455,400451,800443,600443,1000
   > Long-term Liabilities 
11,200
11,000
11,000
11,000
18,000
24,000
24,000
29,000
28,000
28,000
28,000
47,000
52,000
47,000
54,000
81,000
81,000
80,000
74,000
52,000
63,000
63,000
63,000
63,000
62,000
62,000
62,219
61,954
61,764
66,498
66,208
88,442
88,252
125,562
113,467
113,277
112,896
112,896
70,196
107,310
107,310
149,810
149,160
146,610
142,785
129,810
129,810
124,810
209,810
264,810
210,310
200,310
200,310
200,310
200,310
215,772
215,392
215,174
215,202
215,324
155,136
155,258
155,381
155,503
155,625
136,260
197,125
197,674
198,229
198,793
199,359
298,417
298,786
299,162
299,542
299,914
300,294
290,732
291,198
291,662
274,547
259,902
413,308
413,779
434,260
434,750
425,262
481,433
507,077
497,768
668,481
739,629
1,220,251
1,137,321
1,077,495
1,077,683
1,047,814
1,048,036
489,829
290,078
290,330
290,584
388,724
389,005
389,290
17,535,281
1,016,000
245,000
390,440
390,733
17,799,870
18,229,192
11,684,797
11,981,893
11,981,89311,684,79718,229,19217,799,870390,733390,440245,0001,016,00017,535,281389,290389,005388,724290,584290,330290,078489,8291,048,0361,047,8141,077,6831,077,4951,137,3211,220,251739,629668,481497,768507,077481,433425,262434,750434,260413,779413,308259,902274,547291,662291,198290,732300,294299,914299,542299,162298,786298,417199,359198,793198,229197,674197,125136,260155,625155,503155,381155,258155,136215,324215,202215,174215,392215,772200,310200,310200,310200,310210,310264,810209,810124,810129,810129,810142,785146,610149,160149,810107,310107,31070,196112,896112,896113,277113,467125,56288,25288,44266,20866,49861,76461,95462,21962,00062,00063,00063,00063,00063,00052,00074,00080,00081,00081,00054,00047,00052,00047,00028,00028,00028,00029,00024,00024,00018,00011,00011,00011,00011,200
       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
215,446
215,568
215,691
215,813
215,935
196,570
197,125
197,674
0
198,793
199,359
298,417
298,786
299,162
299,542
299,914
300,294
290,732
291,198
0
274,547
259,902
413,308
413,779
434,260
434,750
425,262
481,433
507,077
497,768
668,481
739,629
290,251
297,321
1,077,495
1,077,683
1,047,814
1,048,036
489,829
290,078
290,330
290,584
388,724
389,005
389,290
389,576
389,863
390,150
390,440
398,102
0
0
0
0
0000398,102390,440390,150389,863389,576389,290389,005388,724290,584290,330290,078489,8291,048,0361,047,8141,077,6831,077,495297,321290,251739,629668,481497,768507,077481,433425,262434,750434,260413,779413,308259,902274,5470291,198290,732300,294299,914299,542299,162298,786298,417199,359198,7930197,674197,125196,570215,935215,813215,691215,568215,446000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
78,539
75,814
92,667
98,528
102,917
178,118
110,122
115,552
135,133
116,699
356,477
108,390
202,461
233,293
237,063
295,840
343,740
453,307
156,040
156,901
0
540,261
0
0
0
0
0000540,2610156,901156,040453,307343,740295,840237,063233,293202,461108,390356,477116,699135,133115,552110,122178,118102,91798,52892,66775,81478,5390000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
51,000
57,200
58,600
60,300
62,100
64,300
65,500
67,500
68,100
72,900
73,400
74,700
70,200
69,800
68,800
70,455
70,456
74,558
78,352
84,605
85,157
89,724
0
88,979
97,757
104,322
105,492
109,433
114,382
115,376
118,501
123,437
152,693
160,857
162,758
166,190
171,106
177,401
179,358
183,765
186,802
194,071
199,416
202,841
203,905
208,251
212,082
214,461
213,475
213,949
273,798
274,912
274,459
340,231
282,088
414,801
422,307
430,596
428,085
435,489
443,116
451,581
421,639
426,104
433,436
442,949
435,863
430,773
428,429
433,671
438,239
982,513
976,969
977,673
978,025
986,916
988,134
995,012
995,367
980,978
989,201
1,000,964
1,001,032
1,015,631
1,030,869
1,041,371
1,046,329
1,831,077
1,864,870
1,880,029
1,924,581
2,459,465
2,512,295
2,525,031
2,513,102
2,425,450
2,618,226
2,660,885
2,708,490
2,709,732
2,747,597
2,694,439
2,710,071
2,498,335
2,391,476
2,281,150
2,372,737
2,440,236
2,424,470
2,388,801
2,556,327
2,548,928
3,043,686
3,182,416
3,182,4163,043,6862,548,9282,556,3272,388,8012,424,4702,440,2362,372,7372,281,1502,391,4762,498,3352,710,0712,694,4392,747,5972,709,7322,708,4902,660,8852,618,2262,425,4502,513,1022,525,0312,512,2952,459,4651,924,5811,880,0291,864,8701,831,0771,046,3291,041,3711,030,8691,015,6311,001,0321,000,964989,201980,978995,367995,012988,134986,916978,025977,673976,969982,513438,239433,671428,429430,773435,863442,949433,436426,104421,639451,581443,116435,489428,085430,596422,307414,801282,088340,231274,459274,912273,798213,949213,475214,461212,082208,251203,905202,841199,416194,071186,802183,765179,358177,401171,106166,190162,758160,857152,693123,437118,501115,376114,382109,433105,492104,32297,75788,979089,72485,15784,60578,35274,55870,45670,45568,80069,80070,20074,70073,40072,90068,10067,50065,50064,30062,10060,30058,60057,20051,000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
15,000
15,000
14,988
15,031
15,031
15,033
15,072
15,048
15,036
0
15,052
15,119
15,122
15,159
15,184
15,211
15,215
15,254
15,274
17,349
17,417
17,488
17,506
17,536
17,546
17,595
17,640
17,675
17,699
17,716
17,757
17,790
17,813
17,879
17,942
17,962
17,988
18,055
18,094
18,103
24,395
24,462
34,440
34,451
34,460
34,532
34,559
34,569
34,581
34,672
34,396
34,415
34,433
33,510
32,869
32,901
32,930
33,020
61,780
60,731
60,267
59,795
59,721
59,672
59,514
59,159
57,850
57,537
57,444
57,506
57,629
57,643
57,708
57,744
87,091
87,129
87,192
87,250
108,475
108,560
107,330
105,827
104,086
104,126
104,141
104,169
104,493
103,091
100,062
100,101
99,651
98,822
98,845
98,873
99,072
99,088
99,120
99,147
99,399
118,475
118,494
118,494118,47599,39999,14799,12099,08899,07298,87398,84598,82299,651100,101100,062103,091104,493104,169104,141104,126104,086105,827107,330108,560108,47587,25087,19287,12987,09157,74457,70857,64357,62957,50657,44457,53757,85059,15959,51459,67259,72159,79560,26760,73161,78033,02032,93032,90132,86933,51034,43334,41534,39634,67234,58134,56934,55934,53234,46034,45134,44024,46224,39518,10318,09418,05517,98817,96217,94217,87917,81317,79017,75717,71617,69917,67517,64017,59517,54617,53617,50617,48817,41717,34915,27415,25415,21515,21115,18415,15915,12215,11915,052015,03615,04815,07215,03315,03115,03114,98815,00015,0000000000000000
   Retained Earnings 
37,400
43,400
43,900
45,800
46,700
48,500
49,100
51,100
51,700
68,200
55,700
57,500
57,000
58,300
58,600
60,025
60,418
62,316
63,201
65,871
67,099
70,137
71,419
71,419
76,046
80,057
81,997
85,941
88,077
92,271
94,102
97,712
99,752
104,209
106,460
111,913
115,283
122,167
124,531
128,901
133,585
137,992
142,168
144,984
148,222
151,104
152,238
151,792
153,630
155,387
155,140
154,672
153,947
155,073
155,047
155,067
161,726
167,718
169,801
173,655
178,125
184,845
189,824
195,933
202,278
209,308
215,634
221,330
227,563
232,024
236,639
237,864
246,178
254,260
262,532
270,618
278,297
288,841
298,134
306,685
317,747
329,876
341,938
352,335
361,552
373,468
379,468
382,299
415,492
438,513
467,345
483,005
512,952
545,665
581,395
529,606
540,638
579,269
616,052
649,574
709,866
760,164
783,794
803,354
841,701
874,393
919,537
929,806
959,582
988,133
1,018,070
1,040,845
1,034,313
1,079,032
1,079,0321,034,3131,040,8451,018,070988,133959,582929,806919,537874,393841,701803,354783,794760,164709,866649,574616,052579,269540,638529,606581,395545,665512,952483,005467,345438,513415,492382,299379,468373,468361,552352,335341,938329,876317,747306,685298,134288,841278,297270,618262,532254,260246,178237,864236,639232,024227,563221,330215,634209,308202,278195,933189,824184,845178,125173,655169,801167,718161,726155,067155,047155,073153,947154,672155,140155,387153,630151,792152,238151,104148,222144,984142,168137,992133,585128,901124,531122,167115,283111,913106,460104,20999,75297,71294,10292,27188,07785,94181,99780,05776,04671,41971,41970,13767,09965,87163,20162,31660,41860,02558,60058,30057,00057,50055,70068,20051,70051,10049,10048,50046,70045,80043,90043,40037,400
   Accumulated Other Comprehensive Income 
-300
-600
300
100
1,100
1,300
1,700
1,700
1,700
2,600
2,300
1,500
-1,800
-3,500
-4,900
-4,806
-5,404
-3,200
-285
3,067
2,595
4,215
0
2,062
5,581
8,119
6,894
6,777
9,299
6,062
6,744
7,900
3,055
6,356
5,094
2,961
4,046
3,333
1,806
1,289
-1,118
1,265
1,485
1,385
-1,322
-359
1,207
3,318
72
-1,723
-1,706
-459
-521
4,818
4,443
6,570
7,156
9,099
3,571
6,831
9,698
11,038
9,650
10,512
11,010
12,983
10,084
8,270
-635
-577
-2,190
4,726
10,881
11,968
12,255
14,695
9,229
8,146
6,252
6,359
8,899
9,859
-3,809
-411
4,008
1,311
-884
-12,310
-14,045
-24,616
-10,273
8,397
28,067
40,369
35,575
48,329
61,304
62,662
71,015
36,501
53,072
29,423
18,635
-191,483
-316,283
-462,119
-418,286
-361,933
-410,867
-477,906
-343,349
-374,298
-382,587
-292,307
-292,307-382,587-374,298-343,349-477,906-410,867-361,933-418,286-462,119-316,283-191,48318,63529,42353,07236,50171,01562,66261,30448,32935,57540,36928,0678,397-10,273-24,616-14,045-12,310-8841,3114,008-411-3,8099,8598,8996,3596,2528,1469,22914,69512,25511,96810,8814,726-2,190-577-6358,27010,08412,98311,01010,5129,65011,0389,6986,8313,5719,0997,1566,5704,4434,818-521-459-1,706-1,723723,3181,207-359-1,3221,3851,4851,265-1,1181,2891,8063,3334,0462,9615,0946,3563,0557,9006,7446,0629,2996,7776,8948,1195,5812,06204,2152,5953,067-285-3,200-5,404-4,806-4,900-3,500-1,8001,5002,3002,6001,7001,7001,7001,3001,100100300-600-300
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
186,177
186,505
187,493
185,263
185,733
186,224
176,635
168,304
0
169,294
170,770
678,143
659,179
651,178
643,443
641,882
640,936
638,511
631,822
0
605,018
603,785
605,397
606,078
607,666
608,884
610,001
1,373,997
1,376,294
1,378,940
1,380,259
1,859,588
1,862,716
1,831,667
1,790,305
1,743,429
1,911,985
1,914,640
1,917,081
1,918,991
1,881,395
1,804,617
1,807,368
1,786,640
1,767,063
1,769,858
1,772,440
1,773,118
1,776,494
1,779,281
0
0
0
0
00001,779,2811,776,4941,773,1181,772,4401,769,8581,767,0631,786,6401,807,3681,804,6171,881,3951,918,9911,917,0811,914,6401,911,9851,743,4291,790,3051,831,6671,862,7161,859,5881,380,2591,378,9401,376,2941,373,997610,001608,884607,666606,078605,397603,785605,0180631,822638,511640,936641,882643,443651,178659,179678,143170,770169,2940168,304176,635186,224185,733185,263187,493186,505186,177000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
13,900
14,400
14,400
14,400
14,300
14,500
14,700
14,700
14,700
2,100
15,400
15,700
15,000
-3,500
-4,800
-4,558
-4,993
-2,789
118
595
415
336
0
446
1,011
1,024
1,442
1,531
1,795
1,828
2,401
2,551
32,537
32,875
33,716
33,810
34,241
34,355
35,426
35,935
36,660
37,115
38,047
38,715
39,215
39,693
40,758
41,409
41,811
42,297
101,719
102,015
102,340
155,355
98,136
183,129
183,379
183,724
184,586
184,849
185,129
185,522
187,493
185,263
185,733
186,224
176,635
168,304
168,600
169,294
170,770
678,143
659,179
651,178
643,443
641,882
640,936
638,511
631,822
610,084
605,018
603,785
605,397
606,078
607,666
608,884
610,001
1,373,997
1,376,294
1,378,940
1,380,259
1,859,588
1,862,716
1,831,667
1,790,305
1,743,429
1,911,985
1,914,640
1,917,081
1,918,991
1,881,395
1,804,617
1,807,368
1,786,640
1,767,063
1,769,858
1,772,440
1,773,118
1,776,494
1,779,281
1,782,286
1,782,809
2,273,312
2,277,024
2,277,0242,273,3121,782,8091,782,2861,779,2811,776,4941,773,1181,772,4401,769,8581,767,0631,786,6401,807,3681,804,6171,881,3951,918,9911,917,0811,914,6401,911,9851,743,4291,790,3051,831,6671,862,7161,859,5881,380,2591,378,9401,376,2941,373,997610,001608,884607,666606,078605,397603,785605,018610,084631,822638,511640,936641,882643,443651,178659,179678,143170,770169,294168,600168,304176,635186,224185,733185,263187,493185,522185,129184,849184,586183,724183,379183,12998,136155,355102,340102,015101,71942,29741,81141,40940,75839,69339,21538,71538,04737,11536,66035,93535,42634,35534,24133,81033,71632,87532,5372,5512,4011,8281,7951,5311,4421,0241,0114460336415595118-2,789-4,993-4,558-4,800-3,50015,00015,70015,4002,10014,70014,70014,70014,50014,30014,40014,40014,40013,900



5.3. Balance Sheets

Currency in USD. All numbers in thousands.