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

Auburn National Bancorporation Inc
Buy, Hold or Sell?

Let's analyze Auburn National Bancorporation Inc together

I guess you are interested in Auburn National Bancorporation Inc. 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 Auburn National Bancorporation Inc. 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 Auburn National Bancorporation Inc

I send you an email if I find something interesting about Auburn National Bancorporation Inc.

1. Quick Overview

1.1. Quick analysis of Auburn National Bancorporation Inc (30 sec.)










1.2. What can you expect buying and holding a share of Auburn National Bancorporation Inc? (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
$24.14
Expected worth in 1 year
$30.70
How sure are you?
75.0%

+ What do you gain per year?

Total Gains per Share
$7.64
Return On Investment
32.6%

For what price can you sell your share?

Current Price per Share
$23.48
Expected price per share
$21.69 - $25.25
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Auburn National Bancorporation Inc (5 min.)




Live pricePrice per Share (EOD)
$23.48
Intrinsic Value Per Share
$-29.87 - $81.59
Total Value Per Share
$-5.73 - $105.73

2.2. Growth of Auburn National Bancorporation Inc (5 min.)




Is Auburn National Bancorporation Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$84.3m$72.2m$5.3m6.9%

How much money is Auburn National Bancorporation Inc making?

Current yearPrevious yearGrowGrow %
Making money$213k$2.4m-$2.2m-1,055.6%
Net Profit Margin-144.9%52.2%--

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

2.3. Financial Health of Auburn National Bancorporation Inc (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 Auburn National Bancorporation Inc?

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

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

Speculation

The Price per Share of Auburn National Bancorporation Inc is $23.48. 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 Auburn National Bancorporation Inc.
  • 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 Auburn National Bancorporation Inc, 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 $24.14. Based on the TTM, the Book Value Change Per Share is $1.64 per quarter. Based on the YOY, the Book Value Change Per Share is $-1.11 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 Auburn National Bancorporation Inc.

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 Eps0.502.1%0.060.3%0.703.0%0.492.1%0.532.3%
Usd Book Value Change Per Share2.6111.1%1.647.0%-1.11-4.7%-0.09-0.4%0.100.4%
Usd Dividend Per Share0.271.1%0.271.2%0.271.1%0.261.1%0.251.1%
Usd Total Gains Per Share2.8812.3%1.918.1%-0.84-3.6%0.170.7%0.351.5%
Usd Price Per Share22.90-20.44-22.11-31.17-32.30-
Price to Earnings Ratio11.55-7.09-9.22-13.42-14.01-
Price-to-Total Gains Ratio7.94--2.92--12.71-36.12-36.31-
Price to Book Ratio0.95-0.92-1.08-1.22-1.32-
Price-to-Total Gains Ratio7.94--2.92--12.71-36.12-36.31-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share23.475
Number of shares42
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.270.26
Usd Book Value Change Per Share1.64-0.09
Usd Total Gains Per Share1.910.17
Gains per Quarter (42 shares)80.267.26
Gains per Year (42 shares)321.0529.06
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
14527631144-1519
29155163288-3048
3136827953132-4577
418111031274177-60106
522713781595221-76135
627216541916265-91164
731819302237309-106193
836322062558353-121222
940824812879397-136251
1045427573200442-151280

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share3.01.00.075.0%11.01.00.091.7%19.01.00.095.0%39.01.00.097.5%112.01.00.099.1%
Book Value Change Per Share3.01.00.075.0%5.07.00.041.7%12.08.00.060.0%27.013.00.067.5%80.032.01.070.8%
Dividend 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%
Total Gains per Share3.01.00.075.0%6.06.00.050.0%13.07.00.065.0%30.010.00.075.0%86.027.00.076.1%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Auburn National Bancorporation Inc 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--2.6121.641+59%-1.108+142%-0.090+103%0.101+2480%
Book Value Per Share--24.13922.221+9%20.636+17%25.191-4%24.2060%
Current Ratio--0.6830.369+85%1.177-42%17.649-96%99.239-99%
Debt To Asset Ratio--0.9150.922-1%0.930-2%0.910+0%0.904+1%
Debt To Equity Ratio--10.74011.822-9%13.503-20%10.660+1%9.734+10%
Dividend Per Share--0.2700.2700%0.269+0%0.263+3%0.247+9%
Enterprise Value---488011270.000-742209623.375+52%-468261332.620-4%-433723919.167-11%-370534470.014-24%
Eps--0.4960.061+713%0.703-29%0.492+1%0.532-7%
Ev To Ebitda Ratio---44.156-170.813+287%-47.840+8%-58.136+32%-38.534-13%
Ev To Sales Ratio---15.977-98.577+517%-20.908+31%-30.396+90%-20.728+30%
Free Cash Flow Per Share--0.6710.536+25%0.805-17%0.252+166%0.410+63%
Free Cash Flow To Equity Per Share---12.388-4.357-65%-0.494-96%2.432-609%1.551-899%
Gross Profit Margin--1.0000.460+117%1.0000%0.892+12%0.946+6%
Intrinsic Value_10Y_max--81.591--------
Intrinsic Value_10Y_min---29.870--------
Intrinsic Value_1Y_max--2.690--------
Intrinsic Value_1Y_min--0.860--------
Intrinsic Value_3Y_max--12.264--------
Intrinsic Value_3Y_min---0.739--------
Intrinsic Value_5Y_max--26.878--------
Intrinsic Value_5Y_min---5.966--------
Market Cap82014607.500+2%80005730.00071398126.625+12%77385667.380+3%110214080.833-27%115836929.986-31%
Net Profit Margin--0.227-1.449+739%0.522-57%-0.023+110%0.137+65%
Operating Margin--0.2960.287+3%0.671-56%0.442-33%0.494-40%
Operating Ratio--1.0001.034-3%-0.300+130%-0.228+123%-0.369+137%
Pb Ratio0.972+2%0.9490.919+3%1.080-12%1.216-22%1.324-28%
Pe Ratio11.838+2%11.5487.094+63%9.223+25%13.419-14%14.005-18%
Price Per Share23.475+2%22.90020.436+12%22.105+4%31.169-27%32.300-29%
Price To Free Cash Flow Ratio8.751+2%8.53710.759-21%11.150-23%9.122-6%12.107-29%
Price To Total Gains Ratio8.144+2%7.945-2.916+137%-12.712+260%36.123-78%36.308-78%
Quick Ratio--0.9530.888+7%2.281-58%52.837-98%146.702-99%
Return On Assets--0.0020.000+815%0.002-26%0.002+1%0.002-18%
Return On Equity--0.0210.002+729%0.033-38%0.020+5%0.022-7%
Total Gains Per Share--2.8821.911+51%-0.840+129%0.173+1567%0.348+728%
Usd Book Value--84336000.00077635250.000+9%72248000.000+17%88940050.000-5%86664300.000-3%
Usd Book Value Change Per Share--2.6121.641+59%-1.108+142%-0.090+103%0.101+2480%
Usd Book Value Per Share--24.13922.221+9%20.636+17%25.191-4%24.2060%
Usd Dividend Per Share--0.2700.2700%0.269+0%0.263+3%0.247+9%
Usd Enterprise Value---488011270.000-742209623.375+52%-468261332.620-4%-433723919.167-11%-370534470.014-24%
Usd Eps--0.4960.061+713%0.703-29%0.492+1%0.532-7%
Usd Free Cash Flow--2343000.0001874250.250+25%2817000.000-17%880450.050+166%1473400.025+59%
Usd Free Cash Flow Per Share--0.6710.536+25%0.805-17%0.252+166%0.410+63%
Usd Free Cash Flow To Equity Per Share---12.388-4.357-65%-0.494-96%2.432-609%1.551-899%
Usd Market Cap82014607.500+2%80005730.00071398126.625+12%77385667.380+3%110214080.833-27%115836929.986-31%
Usd Price Per Share23.475+2%22.90020.436+12%22.105+4%31.169-27%32.300-29%
Usd Profit--1732000.000213000.000+713%2461500.000-30%1737700.0000%1909875.000-9%
Usd Revenue--7636000.0007215500.000+6%6487750.000+18%7189850.000+6%7085125.000+8%
Usd Total Gains Per Share--2.8821.911+51%-0.840+129%0.173+1567%0.348+728%
 EOD+4 -4MRQTTM+33 -7YOY+20 -195Y+22 -1810Y+17 -23

3.3 Fundamental Score

Let's check the fundamental score of Auburn National Bancorporation Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1511.838
Price to Book Ratio (EOD)Between0-10.972
Net Profit Margin (MRQ)Greater than00.227
Operating Margin (MRQ)Greater than00.296
Quick Ratio (MRQ)Greater than10.953
Current Ratio (MRQ)Greater than10.683
Debt to Asset Ratio (MRQ)Less than10.915
Debt to Equity Ratio (MRQ)Less than110.740
Return on Equity (MRQ)Greater than0.150.021
Return on Assets (MRQ)Greater than0.050.002
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Auburn National Bancorporation Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5057.431
Ma 20Greater thanMa 5023.057
Ma 50Greater thanMa 10022.078
Ma 100Greater thanMa 20020.698
OpenGreater thanClose22.220
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Auburn National Bancorporation Inc

Auburn National Bancorporation, Inc. operates as the bank holding company for AuburnBank that provides various banking products and services in East Alabama. The company offers checking, savings, and transaction deposit accounts, as well as certificates of deposit. It also provides commercial, financial, agricultural, real estate construction, and consumer loan products; and other financial services. In addition, the company offers automated teller services; debit cards; online banking, bill payment, and other electronic banking services; and safe deposit boxes. Auburn National Bancorporation, Inc. was founded in 1907 and is headquartered in Auburn, Alabama.

Fundamental data was last updated by Penke on 2024-12-05 13:11:04.

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 loss.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is cheap.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Auburn National Bancorporation Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Auburn National Bancorporation Inc to the Banks - Regional industry mean.
  • A Net Profit Margin of 22.7% means that $0.23 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Auburn National Bancorporation Inc:

  • The MRQ is 22.7%. The company is making a huge profit. +2
  • The TTM is -144.9%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ22.7%TTM-144.9%+167.6%
TTM-144.9%YOY52.2%-197.2%
TTM-144.9%5Y-2.3%-142.6%
5Y-2.3%10Y13.7%-16.1%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ22.7%40.2%-17.5%
TTM-144.9%31.4%-176.3%
YOY52.2%28.8%+23.4%
5Y-2.3%24.7%-27.0%
10Y13.7%21.4%-7.7%
4.3.1.2. Return on Assets

Shows how efficient Auburn National Bancorporation Inc is using its assets to generate profit.

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

Let's take a look of the Return on Assets trends of Auburn National Bancorporation Inc:

  • The MRQ is 0.2%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.0%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.2%TTM0.0%+0.2%
TTM0.0%YOY0.2%-0.2%
TTM0.0%5Y0.2%-0.2%
5Y0.2%10Y0.2%0.0%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2%0.2%0.0%
TTM0.0%0.2%-0.2%
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 Auburn National Bancorporation Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Auburn National Bancorporation Inc to the Banks - Regional industry mean.
  • 2.1% Return on Equity means Auburn National Bancorporation Inc generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Auburn National Bancorporation Inc:

  • The MRQ is 2.1%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.2%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.1%TTM0.2%+1.8%
TTM0.2%YOY3.3%-3.0%
TTM0.2%5Y2.0%-1.7%
5Y2.0%10Y2.2%-0.3%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ2.1%2.8%-0.7%
TTM0.2%2.5%-2.3%
YOY3.3%2.7%+0.6%
5Y2.0%2.4%-0.4%
10Y2.2%2.7%-0.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Auburn National Bancorporation Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Auburn National Bancorporation Inc is operating .

  • Measures how much profit Auburn National Bancorporation Inc 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 Auburn National Bancorporation Inc to the Banks - Regional industry mean.
  • An Operating Margin of 29.6% means the company generated $0.30  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Auburn National Bancorporation Inc:

  • The MRQ is 29.6%. The company is operating very efficient. +2
  • The TTM is 28.7%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ29.6%TTM28.7%+0.9%
TTM28.7%YOY67.1%-38.4%
TTM28.7%5Y44.2%-15.5%
5Y44.2%10Y49.4%-5.2%
4.3.2.2. Operating Ratio

Measures how efficient Auburn National Bancorporation Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • An Operation Ratio of 1.00 means that the operating costs are $1.00 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Auburn National Bancorporation Inc:

  • The MRQ is 1.000. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.034. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.000TTM1.034-0.034
TTM1.034YOY-0.300+1.334
TTM1.0345Y-0.228+1.262
5Y-0.22810Y-0.369+0.140
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Auburn National Bancorporation Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Auburn National Bancorporation Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Banks - Regional industry mean).
  • A Current Ratio of 0.68 means the company has $0.68 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Auburn National Bancorporation Inc:

  • The MRQ is 0.683. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.369. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.683TTM0.369+0.315
TTM0.369YOY1.177-0.809
TTM0.3695Y17.649-17.280
5Y17.64910Y99.239-81.591
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM0.3692.176-1.807
YOY1.1772.383-1.206
5Y17.6491.117+16.532
10Y99.23911.601+87.638
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Auburn National Bancorporation Inc to the Banks - Regional industry mean.
  • A Quick Ratio of 0.95 means the company can pay off $0.95 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Auburn National Bancorporation Inc:

  • The MRQ is 0.953. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.888. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.953TTM0.888+0.065
TTM0.888YOY2.281-1.393
TTM0.8885Y52.837-51.949
5Y52.83710Y146.702-93.865
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM0.888-0.015+0.903
YOY2.2812.384-0.103
5Y52.8370.682+52.155
10Y146.70217.526+129.176
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Auburn National Bancorporation Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Auburn National Bancorporation Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Auburn National Bancorporation Inc to Banks - Regional industry mean.
  • A Debt to Asset Ratio of 0.91 means that Auburn National Bancorporation Inc assets are financed with 91.5% credit (debt) and the remaining percentage (100% - 91.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Auburn National Bancorporation Inc:

  • The MRQ is 0.915. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.922. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.915TTM0.922-0.007
TTM0.922YOY0.930-0.009
TTM0.9225Y0.910+0.011
5Y0.91010Y0.904+0.006
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9150.9150.000
TTM0.9220.724+0.198
YOY0.9300.326+0.604
5Y0.9100.761+0.149
10Y0.9040.847+0.057
4.5.4.2. Debt to Equity Ratio

Measures if Auburn National Bancorporation Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Auburn National Bancorporation Inc to the Banks - Regional industry mean.
  • A Debt to Equity ratio of 1,074.0% means that company has $10.74 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Auburn National Bancorporation Inc:

  • The MRQ is 10.740. The company is unable to pay all its debts with equity. -1
  • The TTM is 11.822. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ10.740TTM11.822-1.082
TTM11.822YOY13.503-1.681
TTM11.8225Y10.660+1.163
5Y10.66010Y9.734+0.925
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ10.74010.715+0.025
TTM11.8228.867+2.955
YOY13.5033.978+9.525
5Y10.6609.345+1.315
10Y9.73411.610-1.876
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 Auburn National Bancorporation Inc generates.

  • Above 15 is considered overpriced but always compare Auburn National Bancorporation Inc to the Banks - Regional industry mean.
  • A PE ratio of 11.55 means the investor is paying $11.55 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Auburn National Bancorporation Inc:

  • The EOD is 11.838. Based on the earnings, the company is underpriced. +1
  • The MRQ is 11.548. Based on the earnings, the company is underpriced. +1
  • The TTM is 7.094. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD11.838MRQ11.548+0.290
MRQ11.548TTM7.094+4.454
TTM7.094YOY9.223-2.129
TTM7.0945Y13.419-6.325
5Y13.41910Y14.005-0.586
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD11.8384.130+7.708
MRQ11.5484.277+7.271
TTM7.0944.718+2.376
YOY9.2235.611+3.612
5Y13.4199.054+4.365
10Y14.0059.531+4.474
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 Auburn National Bancorporation Inc:

  • The EOD is 8.751. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 8.537. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 10.759. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD8.751MRQ8.537+0.214
MRQ8.537TTM10.759-2.222
TTM10.759YOY11.150-0.391
TTM10.7595Y9.122+1.637
5Y9.12210Y12.107-2.985
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD8.7512.493+6.258
MRQ8.5372.582+5.955
TTM10.759-0.320+11.079
YOY11.1500.514+10.636
5Y9.1220.452+8.670
10Y12.1070.106+12.001
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 Auburn National Bancorporation Inc 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 0.95 means the investor is paying $0.95 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Auburn National Bancorporation Inc:

  • The EOD is 0.972. Based on the equity, the company is cheap. +2
  • The MRQ is 0.949. Based on the equity, the company is cheap. +2
  • The TTM is 0.919. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.972MRQ0.949+0.024
MRQ0.949TTM0.919+0.030
TTM0.919YOY1.080-0.162
TTM0.9195Y1.216-0.298
5Y1.21610Y1.324-0.108
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD0.9720.466+0.506
MRQ0.9490.483+0.466
TTM0.9190.350+0.569
YOY1.0800.182+0.898
5Y1.2160.620+0.596
10Y1.3240.894+0.430
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 Auburn National Bancorporation Inc.

4.8.1. Institutions holding Auburn National Bancorporation Inc

Institutions are holding 8.639% of the shares of Auburn National Bancorporation Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Dimensional Fund Advisors, Inc.1.11920.00023910111523.0357
2024-09-30Vanguard Group Inc0.936703272521136.9025
2024-09-30Bridgeway Capital Management, LLC0.86150.0149300985361.8131
2024-09-30Aptus Capital Advisors, LLC0.81260.009728390369114.9439
2024-09-30Geode Capital Management, LLC0.668902336814296.5135
2024-09-30IFG Advisory, LLC0.64490.032922530420022.9133
2024-09-30BB&T Corp.0.55970.00071955300
2024-06-30Advisor Group Holdings, Inc.0.47410.0007165651648219857.8313
2024-09-30Apexium Financial, LP0.45010.02371572400
2024-09-30Renaissance Technologies Corp0.43530.0005152099006.2897
2024-09-30JAMISON PRIVATE WEALTH MANAGEMENT INC0.39670.0483138583002.2127
2024-09-30Empowered Funds, LLC0.30330.0038105985365.327
2024-09-30RBF LLC0.28620.011510000100000
2024-06-30BlackRock Inc0.171059731632.8055
2024-09-30Morgan Stanley - Brokerage Accounts0.11103877-3875-49.9871
2024-09-30UBS Group AG0.00380133-125-48.4496
2024-06-30Bank of America Corp0.0005018180
2024-09-30JPMorgan Chase & Co0.000401400
2024-09-30Wells Fargo & Co00100
2024-09-30Tower Research Capital LLC000-842-100
Total 8.23590.1469287735+36678+12.7%

4.9.2. Funds holding Auburn National Bancorporation Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr0.84860.00062964800
2024-09-30DFA US Micro Cap I0.36450.00381273500
2024-09-30Fidelity Extended Market Index0.36250.0007126641561.2472
2024-09-30Bridgeway Omni Small-Cap Value0.34350.0217120007500166.6667
2024-09-30Bridgeway Omni Small-Cap Value N0.34350.0217120007500166.6667
2024-11-27EA Bridgeway Omni Small-Cap Value ETF0.31130.015810877150.1381
2024-09-30Bridgeway Ultra-Small Company Market0.21470.09817500-7500-50
2024-09-30DFA US Core Equity 2 I0.17760.0004620400
2024-11-27iShares Micro-Cap ETF0.14850.012518900
2024-09-30Fidelity Total Market Index0.13870.00014846-12-0.247
2024-09-30Fidelity Series Total Market Index0.08450.0001295246318.6018
2024-11-28Dimensional US Core Equity 2 ETF0.08330.0002291000
2024-09-30DFA US Small Cap I0.07970.0004278600
2024-09-30DFA US Vector Equity I0.07790.0012272200
2024-09-30DFA US Core Equity 1 I0.07540.0002263300
2024-10-31Vanguard Total Stock Mkt Idx Inv0.06050211300
2024-09-30Northern Trust Extended Eq Market Idx0.05120.0006179000
2024-09-30NT Ext Equity Mkt Idx Fd - L0.05120.0006179000
2024-09-30NT Ext Equity Mkt Idx Fd - NL0.04860.0006169900
2024-09-30Spartan Extended Market Index Pool E0.0410.0008143255463.0979
Total 3.90670.1796136490+8676+6.4%

5.3. Insider Transactions

Insiders are holding 34.867% of the shares of Auburn National Bancorporation Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-27David E HouselBUY10023.4
2024-10-01Shannon O'donnellBUY2923.34
2024-10-01William F Ham JrBUY6123.38
2024-08-28William James Iv WalkerBUY10018.45
2024-08-08David E HouselBUY10018.18
2024-08-06David A HedgesBUY107218
2024-08-06Michael A LawlerBUY100017.65
2024-07-08Shannon O'donnellBUY3717.92
2024-07-08William F Ham JrBUY7718.02
2024-05-29William James Iv WalkerBUY10018.84
2024-04-30David E HouselBUY10018.16
2024-04-26David A HedgesBUY1000017.6
2024-04-09Shannon O'donnellBUY3419.28
2024-04-09William F Ham JrBUY7219.21
2024-01-02David E HouselBUY5920.85
2024-01-02Shannon O'donnellBUY3120.82
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 Assets990,143
Total Liabilities905,807
Total Stockholder Equity84,336
 As reported
Total Liabilities 905,807
Total Stockholder Equity+ 84,336
Total Assets = 990,143

Assets

Total Assets990,143
Total Current Assets427,620
Long-term Assets1,101,577
Total Current Assets
Cash And Cash Equivalents 79,505
Short-term Investments 258,285
Other Current Assets 89,830
Total Current Assets  (as reported)427,620
Total Current Assets  (calculated)427,620
+/-0
Long-term Assets
Property Plant Equipment 46,236
Long Term Investments 258,285
Long-term Assets Other 797,056
Long-term Assets  (as reported)1,101,577
Long-term Assets  (calculated)1,101,577
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities625,784
Long-term Liabilities280,023
Total Stockholder Equity84,336
Total Current Liabilities
Other Current Liabilities 625,784
Total Current Liabilities  (as reported)625,784
Total Current Liabilities  (calculated)625,784
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)280,023
Long-term Liabilities  (calculated)0
+/- 280,023
Total Stockholder Equity
Common Stock39
Retained Earnings 115,142
Accumulated Other Comprehensive Income -22,946
Other Stockholders Equity -7,899
Total Stockholder Equity (as reported)84,336
Total Stockholder Equity (calculated)84,336
+/-0
Other
Capital Stock39
Cash and Short Term Investments 337,790
Common Stock Shares Outstanding 3,494
Liabilities and Stockholders Equity 990,143
Net Debt -79,505
Net Working Capital -198,164



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-31
> Total Assets 
0
230,300
254,100
258,100
255,300
258,500
262,900
264,700
279,500
293,000
291,000
307,900
323,200
343,900
365,300
377,500
401,359
392,457
400,056
404,689
414,948
434,203
454,970
474,328
474,328
495,394
505,847
505,027
509,301
522,084
519,111
590,115
608,313
600,341
598,572
591,161
597,479
602,638
620,548
608,154
627,523
650,278
635,987
635,126
643,515
651,822
661,780
688,659
728,906
731,306
734,989
745,970
802,450
800,910
786,042
773,382
791,324
784,124
777,846
763,829
781,557
779,725
764,637
776,218
760,522
766,161
753,467
759,833
772,155
767,747
744,602
751,343
773,333
775,128
781,136
789,231
790,224
806,233
817,994
817,189
833,328
846,056
851,672
831,943
842,781
836,311
828,546
853,381
830,721
811,791
808,951
818,077
835,014
839,178
826,213
827,684
856,475
942,887
937,890
956,597
993,263
1,036,232
1,040,985
1,073,564
1,109,664
1,084,251
1,069,973
1,074,735
1,017,746
1,026,130
1,030,724
977,454
979,039
1,025,054
990,143
990,1431,025,054979,039977,4541,030,7241,026,1301,017,7461,074,7351,069,9731,084,2511,109,6641,073,5641,040,9851,036,232993,263956,597937,890942,887856,475827,684826,213839,178835,014818,077808,951811,791830,721853,381828,546836,311842,781831,943851,672846,056833,328817,189817,994806,233790,224789,231781,136775,128773,333751,343744,602767,747772,155759,833753,467766,161760,522776,218764,637779,725781,557763,829777,846784,124791,324773,382786,042800,910802,450745,970734,989731,306728,906688,659661,780651,822643,515635,126635,987650,278627,523608,154620,548602,638597,479591,161598,572600,341608,313590,115519,111522,084509,301505,027505,847495,394474,328474,328454,970434,203414,948404,689400,056392,457401,359377,500365,300343,900323,200307,900291,000293,000279,500264,700262,900258,500255,300258,100254,100230,3000
   > Total Current Assets 
0
8,700
22,200
27,200
18,200
15,600
13,800
16,600
22,100
17,400
11,800
9,600
13,100
17,900
24,600
28,700
16,294
14,059
12,100
9,155
14,138
13,756
18,064
0
18,201
168,876
176,817
24,892,741
208,143
215,273
222,573
234,040
302,678
305,250
299,907
296,867
295,868
293,011
292,032
291,454
291,696
301,783
301,597
302,188
310,923
305,620
302,787
13,312
339,457
340,341
337,242
14,832
377,094
378,357
351,043
11,567
345,657
347,041
336,607
11,432
335,788
312,097
296,235
12,395
315,152
292,572
269,762
488,304
489,345
484,184
472,118
467,332
480,631
485,560
503,697
508,433
514,789
539,939
553,811
561,320
585,213
615,198
587,388
573,817
554,562
544,191
547,837
12,942
556,236
545,309
550,482
13,043
14,622
13,822
557,630
14,037
293,437
326,711
338,001
419,195
445,210
476,652
516,242
500,730
535,787
500,021
450,042
423,258
429,597
422,419
402,481
71,369
72,581
114,499
427,620
427,620114,49972,58171,369402,481422,419429,597423,258450,042500,021535,787500,730516,242476,652445,210419,195338,001326,711293,43714,037557,63013,82214,62213,043550,482545,309556,23612,942547,837544,191554,562573,817587,388615,198585,213561,320553,811539,939514,789508,433503,697485,560480,631467,332472,118484,184489,345488,304269,762292,572315,15212,395296,235312,097335,78811,432336,607347,041345,65711,567351,043378,357377,09414,832337,242340,341339,45713,312302,787305,620310,923302,188301,597301,783291,696291,454292,032293,011295,868296,867299,907305,250302,678234,040222,573215,273208,14324,892,741176,817168,87618,201018,06413,75614,1389,15512,10014,05916,29428,70024,60017,90013,1009,60011,80017,40022,10016,60013,80015,60018,20027,20022,2008,7000
       Cash And Cash Equivalents 
0
8,700
22,200
27,200
18,200
15,600
13,800
16,600
22,100
17,400
11,800
9,600
13,100
17,900
24,600
28,700
16,294
14,059
12,100
9,155
14,138
13,756
18,064
18,201
18,201
17,297
17,836
17,563
19,076
14,317
13,913
12,537
10,173
11,917
12,041
9,743
13,688
20,526
17,314
15,845
13,888
16,675
14,482
17,026
14,869
13,575
15,184
13,448
16,715
16,819
21,155
15,678
18,716
30,857
13,656
12,395
15,371
14,943
15,444
13,924
18,093
16,745
14,981
13,588
15,984
16,503
15,526
19,267
16,055
23,828
25,299
27,257
16,024
26,899
25,296
14,996
49,428
62,179
52,685
56,535
87,916
115,849
108,232
79,181
72,649
62,384
56,535
63,988
63,133
28,369
30,705
38,158
66,123
50,273
63,961
66,499
65,055
120,080
73,491
84,018
85,580
91,787
108,768
78,839
118,328
70,801
38,504
17,954
23,905
28,340
29,195
39,957
55,225
102,721
79,505
79,505102,72155,22539,95729,19528,34023,90517,95438,50470,801118,32878,839108,76891,78785,58084,01873,491120,08065,05566,49963,96150,27366,12338,15830,70528,36963,13363,98856,53562,38472,64979,181108,232115,84987,91656,53552,68562,17949,42814,99625,29626,89916,02427,25725,29923,82816,05519,26715,52616,50315,98413,58814,98116,74518,09313,92415,44414,94315,37112,39513,65630,85718,71615,67821,15516,81916,71513,44815,18413,57514,86917,02614,48216,67513,88815,84517,31420,52613,6889,74312,04111,91710,17312,53713,91314,31719,07617,56317,83617,29718,20118,20118,06413,75614,1389,15512,10014,05916,29428,70024,60017,90013,1009,60011,80017,40022,10016,60013,80015,60018,20027,20022,2008,7000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,656
0
0
0
14,575
146,170
154,096
162,116
7,928,456
191,705
200,712
209,228
221,202
291,708
294,357
288,999
285,789
284,251
281,193
280,174
279,469
278,482
288,583
288,347
289,046
296,835
292,168
288,025
186
322,843
323,706
316,148
21,601
358,425
349,472
338,924
828
333,660
333,107
322,118
9,992
321,098
296,443
283,070
299,582
299,902
277,246
254,819
259,475
270,219
270,794
259,467
271,219
279,989
276,953
264,827
267,603
262,141
252,906
250,142
241,687
234,109
217,002
249,556
243,572
273,853
277,363
265,171
257,697
259,177
251,320
243,336
239,801
241,287
248,813
251,152
235,902
280,435
302,193
320,922
335,177
359,630
384,865
407,474
421,891
417,459
429,220
411,538
405,304
405,692
394,079
373,286
270,910
260,770
254,359
258,285
258,285254,359260,770270,910373,286394,079405,692405,304411,538429,220417,459421,891407,474384,865359,630335,177320,922302,193280,435235,902251,152248,813241,287239,801243,336251,320259,177257,697265,171277,363273,853243,572249,556217,002234,109241,687250,142252,906262,141267,603264,827276,953279,989271,219259,467270,794270,219259,475254,819277,246299,902299,582283,070296,443321,0989,992322,118333,107333,660828338,924349,472358,42521,601316,148323,706322,843186288,025292,168296,835289,046288,347288,583278,482279,469280,174281,193284,251285,789288,999294,357291,708221,202209,228200,712191,7057,928,456162,116154,096146,17014,5750009,6560000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
209,562
203,071
189,562
187,352
168,856
184,618
181,708
213,574
225,834
203,220
224,854
250,984
263,098
263,188
282,347
229,600
251,064
208,060
204,444
226,131
1,922
233,926
265,620
276,441
383
1,313
2,016
242,517
2,202
1,563
2,620
-56,412
3,418
1,279
141,253
147,384
156,259
189,577
133,114
69,637
27,254
25,856
29,536
29,611
71,369
72,581
114,499
89,830
89,830114,49972,58171,36929,61129,53625,85627,25469,637133,114189,577156,259147,384141,2531,2793,418-56,4122,6201,5632,202242,5172,0161,313383276,441265,620233,9261,922226,131204,444208,060251,064229,600282,347263,188263,098250,984224,854203,220225,834213,574181,708184,618168,856187,352189,562203,071209,5620000000000000000000000000000000000000000000000000000000000000000000
   > Long-term Assets 
0
68,200
66,700
68,400
66,900
66,500
70,000
58,300
62,500
67,800
64,800
75,100
74,600
69,900
76,100
81,200
91,817
100,159
116,077
116,451
119,422
115,384
133,047
0
156,251
3,206
3,250
3,154,942
3,154
3,145
3,117
3,077
2,850
2,826
2,792
2,764
2,654
2,625
2,591
2,559
2,402
2,367
2,334
2,304
2,258
2,222
2,346
6,423
6,350
6,381
7,452
7,778
8,469
8,433
8,362
8,282
8,226
8,197
8,118
8,105
8,032
8,237
8,672
9,345
9,614
9,901
10,199
271,529
282,810
283,563
272,484
284,011
292,702
289,568
277,439
280,798
275,435
266,294
264,183
255,869
248,115
230,858
264,284
258,126
288,219
292,120
280,709
13,791
274,485
266,482
258,469
13,596
256,215
263,638
267,333
762,352
14,518
14,451
15,473
357,370
387,281
414,691
442,468
463,615
459,582
474,550
457,957
451,879
451,914
439,975
418,952
906,085
906,458
910,555
1,101,577
1,101,577910,555906,458906,085418,952439,975451,914451,879457,957474,550459,582463,615442,468414,691387,281357,37015,47314,45114,518762,352267,333263,638256,21513,596258,469266,482274,48513,791280,709292,120288,219258,126264,284230,858248,115255,869264,183266,294275,435280,798277,439289,568292,702284,011272,484283,563282,810271,52910,1999,9019,6149,3458,6728,2378,0328,1058,1188,1978,2268,2828,3628,4338,4697,7787,4526,3816,3506,4232,3462,2222,2582,3042,3342,3672,4022,5592,5912,6252,6542,7642,7922,8262,8503,0773,1173,1453,1543,154,9423,2503,206156,2510133,047115,384119,422116,451116,077100,15991,81781,20076,10069,90074,60075,10064,80067,80062,50058,30070,00066,50066,90068,40066,70068,2000
       Property Plant Equipment 
0
3,500
3,500
5,300
3,500
3,700
5,500
3,500
3,500
3,400
3,500
3,400
3,500
3,500
3,500
3,300
3,299
3,220
3,126
4,720
4,771
4,823
3,252
3,212
4,776
4,791
3,306
4,687
4,660
4,573
2,997
4,303
4,224
2,753
2,684
4,009
3,934
3,828
3,749
2,429
2,358
3,938
5,853
2,182
2,258
6,384
6,478
6,423
6,350
6,381
7,452
7,778
8,469
8,433
8,362
8,282
8,226
8,197
8,118
8,105
8,032
8,237
8,672
9,345
9,614
9,901
10,199
10,528
10,863
10,790
10,729
10,442
10,345
10,269
10,175
10,807
10,939
11,029
11,666
11,866
11,771
11,710
12,697
12,602
12,504
12,995
13,835
13,791
13,704
13,613
13,638
13,596
14,928
14,825
14,855
14,743
14,518
14,451
15,473
22,193
27,651
29,826
34,994
41,724
42,123
45,330
46,419
46,575
46,222
45,896
45,666
46,020
46,193
46,618
46,236
46,23646,61846,19346,02045,66645,89646,22246,57546,41945,33042,12341,72434,99429,82627,65122,19315,47314,45114,51814,74314,85514,82514,92813,59613,63813,61313,70413,79113,83512,99512,50412,60212,69711,71011,77111,86611,66611,02910,93910,80710,17510,26910,34510,44210,72910,79010,86310,52810,1999,9019,6149,3458,6728,2378,0328,1058,1188,1978,2268,2828,3628,4338,4697,7787,4526,3816,3506,4236,4786,3842,2582,1825,8533,9382,3582,4293,7493,8283,9344,0092,6842,7534,2244,3032,9974,5734,6604,6873,3064,7914,7763,2123,2524,8234,7714,7203,1263,2203,2993,3003,5003,5003,5003,4003,5003,4003,5003,5005,5003,7003,5005,3003,5003,5000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,526
1,728
1,979
2,288
2,350
2,368
2,346
2,437
2,388
2,355
2,359
2,375
2,316
2,235
2,146
2,031
1,952
1,862
1,762
1,703
0
1,604
1,549
1,495
0
0
0
1,326
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
806,129
0
0
0
000806,12900000000000000001,3260001,4951,5491,60401,7031,7621,8621,9522,0312,1462,2352,3162,3752,3592,3552,3882,4372,3462,3682,3502,2881,9791,7281,5260000000000000000000000000000000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
368,327
371,354
366,690
374,280
399,683
397,375
394,357
388,694
389,093
377,126
380,367
373,889
388,298
393,369
400,092
395,440
407,484
420,996
423,661
429,315
427,733
423,326
427,800
426,991
433,758
445,632
450,816
439,989
453,765
457,090
472,501
469,155
473,226
461,372
458,717
440,564
461,586
471,643
459,500
457,476
384,865
407,474
876,692
842,195
866,365
880,607
903,997
903,912
907,856
373,286
270,910
260,770
254,359
258,285
258,285254,359260,770270,910373,286907,856903,912903,997880,607866,365842,195876,692407,474384,865457,476459,500471,643461,586440,564458,717461,372473,226469,155472,501457,090453,765439,989450,816445,632433,758426,991427,800423,326427,733429,315423,661420,996407,484395,440400,092393,369388,298373,889380,367377,126389,093388,694394,357397,375399,683374,280366,690371,354368,3270000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
834
0
0
0
0
1,226
1,239
1,237
1,245
1,260
1,319
1,476
1,526
1,728
1,979
2,288
2,350
2,368
2,346
2,437
2,388
2,355
2,359
2,375
2,316
2,235
2,146
2,031
1,952
1,862
1,762
1,703
1,644
1,604
1,549
1,495
1,441
1,410
1,355
1,326
1,299
1,249
1,271
1,322
1,489
1,322
1,360
1,326
1,908
1,285
2,547
2,478
2,369
1,096
2,312
1,011
2,382
2,378
2,346
0
02,3462,3782,3821,0112,3121,0962,3692,4782,5471,2851,9081,3261,3601,3221,4891,3221,2711,2491,2991,3261,3551,4101,4411,4951,5491,6041,6441,7031,7621,8621,9522,0312,1462,2352,3162,3752,3592,3552,3882,4372,3462,3682,3502,2881,9791,7281,5261,4761,3191,2601,2451,2371,2391,22600008340000000000000000000000000000000000000000000000000000000
       Earning Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
309,048
310,000
306,942
315,375
363,702
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000363,702315,375306,942310,000309,04800000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
153,400
165,200
162,500
170,200
176,400
179,100
189,800
194,900
207,800
214,400
223,200
235,500
256,100
264,600
267,600
293,248
278,239
271,879
279,083
281,388
305,063
303,859
172,699
299,876
323,312
325,780
-27,542,656
298,004
303,666
293,421
352,998
302,785
292,265
295,873
291,530
298,957
307,002
325,925
314,141
333,425
346,128
332,056
330,634
330,334
343,980
356,647
668,924
383,099
384,584
390,295
723,360
416,887
414,120
426,637
753,533
437,441
428,886
433,121
744,292
437,737
459,391
459,730
754,478
435,756
463,688
473,506
1,031,362
1,054,965
1,051,310
1,017,086
1,035,354
1,066,035
1,064,696
1,058,575
1,070,029
1,065,659
1,072,527
1,082,177
1,073,058
1,081,443
1,076,914
1,115,956
1,090,069
1,131,000
1,128,431
1,109,255
826,648
1,105,206
1,078,273
1,067,420
791,438
564,177
561,718
1,250
51,295
548,520
601,725
584,416
180,032
160,772
144,889
82,275
109,219
114,295
109,680
161,974
199,598
136,235
163,736
209,291
0
0
0
-539,054
-539,054000209,291163,736136,235199,598161,974109,680114,295109,21982,275144,889160,772180,032584,416601,725548,52051,2951,250561,718564,177791,4381,067,4201,078,2731,105,206826,6481,109,2551,128,4311,131,0001,090,0691,115,9561,076,9141,081,4431,073,0581,082,1771,072,5271,065,6591,070,0291,058,5751,064,6961,066,0351,035,3541,017,0861,051,3101,054,9651,031,362473,506463,688435,756754,478459,730459,391437,737744,292433,121428,886437,441753,533426,637414,120416,887723,360390,295384,584383,099668,924356,647343,980330,334330,634332,056346,128333,425314,141325,925307,002298,957291,530295,873292,265302,785352,998293,421303,666298,004-27,542,656325,780323,312299,876172,699303,859305,063281,388279,083271,879278,239293,248267,600264,600256,100235,500223,200214,400207,800194,900189,800179,100176,400170,200162,500165,200153,4000
> Total Liabilities 
0
208,500
231,900
235,000
231,800
234,000
237,700
238,700
252,800
265,800
262,800
279,000
294,000
314,700
336,200
349,100
372,442
363,261
369,813
372,884
381,395
399,463
419,059
438,494
438,494
457,732
467,149
465,445
469,242
480,732
480,135
549,707
564,587
563,466
555,503
546,657
554,436
557,436
574,997
564,199
582,996
606,150
588,962
586,708
593,426
604,517
611,277
635,641
672,614
677,954
683,179
688,842
747,270
747,962
727,637
717,199
733,546
725,082
716,909
707,461
723,756
718,625
700,215
710,802
694,550
697,869
683,261
689,684
701,938
702,536
678,795
686,858
705,050
702,837
707,943
713,432
712,680
729,180
738,395
737,240
750,441
761,248
766,617
749,766
759,415
751,212
742,008
766,475
745,613
726,043
723,492
730,970
744,065
745,113
733,658
733,533
752,912
837,588
831,576
848,908
889,624
930,189
934,049
967,639
1,023,253
1,008,144
992,782
991,810
944,106
955,154
969,273
900,947
904,550
949,845
905,807
905,807949,845904,550900,947969,273955,154944,106991,810992,7821,008,1441,023,253967,639934,049930,189889,624848,908831,576837,588752,912733,533733,658745,113744,065730,970723,492726,043745,613766,475742,008751,212759,415749,766766,617761,248750,441737,240738,395729,180712,680713,432707,943702,837705,050686,858678,795702,536701,938689,684683,261697,869694,550710,802700,215718,625723,756707,461716,909725,082733,546717,199727,637747,962747,270688,842683,179677,954672,614635,641611,277604,517593,426586,708588,962606,150582,996564,199574,997557,436554,436546,657555,503563,466564,587549,707480,135480,732469,242465,445467,149457,732438,494438,494419,059399,463381,395372,884369,813363,261372,442349,100336,200314,700294,000279,000262,800265,800252,800238,700237,700234,000231,800235,000231,900208,5000
   > Total Current Liabilities 
0
3,000
230,700
233,800
231,800
234,000
237,700
238,000
252,800
265,800
262,700
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
579,500
579,500
0
0
520,200
665,400
554,600
554,800
565,400
623,900
629,600
609,200
598,900
615,200
611,800
608,600
614,200
638,500
633,300
614,900
625,500
647,300
650,700
636,100
1,751
2,072
2,915
2,491
1,590
1,690
2,367
9,960
2,510
2,165
2,505
2,896
3,005
2,957
3,539
3,669
3,799
2,080
1,932
2,474
2,889
2,181
2,306
2,298
2,529
1,974
1,260
1,503
1,443
4,752
5,783
5,526
5,912
5,696
286,889
302,460
951,932
312,332
315,355
324,315
897,197
306,621
300,646
281,199
866,043
264,997
263,105
625,784
625,784263,105264,997866,043281,199300,646306,621897,197324,315315,355312,332951,932302,460286,8895,6965,9125,5265,7834,7521,4431,5031,2601,9742,5292,2982,3062,1812,8892,4741,9322,0803,7993,6693,5392,9573,0052,8962,5052,1652,5109,9602,3671,6901,5902,4912,9152,0721,751636,100650,700647,300625,500614,900633,300638,500614,200608,600611,800615,200598,900609,200629,600623,900565,400554,800554,600665,400520,20000579,500579,50000000000000000000000000000000000262,700265,800252,800238,000237,700234,000231,800233,800230,7003,0000
       Short-term Debt 
0
1,600
1,300
1,200
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
17,532
0
0
0
10,608
0
2,578
3,507
6,824
3,631
6,824
6,886
5,927
6,100
2,732
0
0
1,974
1,260
1,503
1,443
0
0
0
0
0
3,533
3,310
3,568
3,994
4,147
2,613
2,674
2,457
2,167
1,741
1,582
1,513
0
0
001,5131,5821,7412,1672,4572,6742,6134,1473,9943,5683,3103,533000001,4431,5031,2601,974002,7326,1005,9276,8866,8243,6316,8243,5072,578010,60800017,532000000000000000000000000000000000000000000000000000000000000000000000001,2001,3001,6000
       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
17,532
0
0
0
10,608
0
2,578
3,507
6,824
3,631
6,824
6,886
5,927
6,100
2,732
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000002,7326,1005,9276,8866,8243,6316,8243,5072,578010,60800017,532000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
1,400
1,500
0
0
0
0
0
0
0
0
0
0
0
0
0
319,807
314,057
318,735
315,641
320,590
343,549
357,951
369,668
380,042
396,483
398,477
395,192
408,126
417,015
415,150
434,042
451,322
453,801
444,507
429,339
443,834
446,919
462,813
454,995
471,349
490,265
479,270
469,648
493,218
490,478
510,078
492,585
537,443
540,492
525,353
550,843
609,206
616,442
597,591
579,409
608,588
605,755
602,508
607,127
631,394
627,969
609,070
619,552
641,195
644,246
629,824
636,817
659,056
666,490
650,421
668,844
687,088
684,181
680,763
693,390
698,336
715,994
724,311
723,627
737,361
747,539
751,915
739,143
750,302
742,456
732,648
757,659
737,332
721,005
719,306
724,193
739,631
740,501
723,071
724,152
746,785
829,810
823,980
839,792
880,590
923,462
954,971
994,243
1,017,742
1,002,698
977,938
950,337
0
950,742
0
0
0
0
0
00000950,7420950,337977,9381,002,6981,017,742994,243954,971923,462880,590839,792823,980829,810746,785724,152723,071740,501739,631724,193719,306721,005737,332757,659732,648742,456750,302739,143751,915747,539737,361723,627724,311715,994698,336693,390680,763684,181687,088668,844650,421666,490659,056636,817629,824644,246641,195619,552609,070627,969631,394607,127602,508605,755608,588579,409597,591616,442609,206550,843525,353540,492537,443492,585510,078490,478493,218469,648479,270490,265471,349454,995462,813446,919443,834429,339444,507453,801451,322434,042415,150417,015408,126395,192398,477396,483380,042369,668357,951343,549320,590315,641318,735314,057319,80700000000000001,5001,4000
       Other Current Liabilities 
0
0
227,900
232,600
231,800
234,000
237,700
238,000
252,800
265,800
262,700
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
627,969
609,070
619,552
641,195
644,246
629,824
636,817
659,056
666,490
650,421
668,844
687,088
684,181
680,763
693,390
698,336
715,994
724,311
723,627
737,361
747,539
751,915
739,143
750,302
742,456
732,648
757,659
737,332
721,005
719,306
724,193
739,631
740,501
723,071
724,152
746,785
829,810
823,980
839,792
880,590
283,356
299,150
948,364
308,338
311,208
321,702
894,523
304,164
298,479
279,458
-1,582
-1,513
263,105
625,784
625,784263,105-1,513-1,582279,458298,479304,164894,523321,702311,208308,338948,364299,150283,356880,590839,792823,980829,810746,785724,152723,071740,501739,631724,193719,306721,005737,332757,659732,648742,456750,302739,143751,915747,539737,361723,627724,311715,994698,336693,390680,763684,181687,088668,844650,421666,490659,056636,817629,824644,246641,195619,552609,070627,96900000000000000000000000000000000000000000000000000262,700265,800252,800238,000237,700234,000231,800232,600227,90000
   > Long-term Liabilities 
0
11,000
1,300
1,200
11,200
11,200
11,200
11,200
21,100
31,200
31,100
31,000
36,000
35,900
43,900
46,900
43,826
43,790
43,755
48,721
48,685
48,654
53,615
0
53,581
53,514
53,481
53,436
53,401
53,391
53,382
105,589
105,579
105,450
105,445
105,441
105,436
105,431
105,427
105,422
105,418
105,413
100,409
100,404
90,399
90,395
90,390
115,386
123,381
123,377
128,372
123,368
123,363
118,358
118,355
118,349
118,345
113,340
108,335
93,331
85,327
85,322
85,317
85,313
47,308
47,217
47,217
32,217
22,200
12,200
12,200
12,217
705,050
12,200
12,200
12,217
7,217
7,217
7,217
7,217
7,217
7,217
7,217
3,217
3,217
3,217
3,217
3,217
3,217
5,038
4,186
4,829
529,855
517,328
524,456
523,895
6,127
7,778
7,596
9,115
9,034
643,300
658,482
50,744
710,921
692,789
658,451
60,502
637,485
654,508
688,074
34,904
639,553
686,740
280,023
280,023686,740639,55334,904688,074654,508637,48560,502658,451692,789710,92150,744658,482643,3009,0349,1157,5967,7786,127523,895524,456517,328529,8554,8294,1865,0383,2173,2173,2173,2173,2173,2177,2177,2177,2177,2177,2177,2177,21712,21712,20012,200705,05012,21712,20012,20022,20032,21747,21747,21747,30885,31385,31785,32285,32793,331108,335113,340118,345118,349118,355118,358123,363123,368128,372123,377123,381115,38690,39090,39590,399100,404100,409105,413105,418105,422105,427105,431105,436105,441105,445105,450105,579105,58953,38253,39153,40153,43653,48153,51453,581053,61548,65448,68548,72143,75543,79043,82646,90043,90035,90036,00031,00031,10031,20021,10011,20011,20011,20011,2001,2001,30011,0000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
85,322
85,317
85,313
47,308
47,217
47,217
47,217
37,217
27,217
22,217
12,217
12,217
12,217
12,217
12,217
7,217
7,217
7,217
7,217
7,217
7,217
7,217
3,217
3,217
3,217
3,217
3,217
3,217
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000003,2173,2173,2173,2173,2173,2177,2177,2177,2177,2177,2177,2177,21712,21712,21712,21712,21712,21722,21727,21737,21747,21747,21747,21747,30885,31385,31785,3220000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,063
2,122
2,584
4,133
4,015
4,922
5,176
5,109
3,020
5,562
5,070
4,828
4,951
5,645
3,111
3,422
5,609
2,555
4,189
4,265
2,516
2,527
2,679
2,051
907
1,953
2,296
2,255
2,861
2,603
3,172
3,423
4,319
3,576
3,318
3,721
3,328
3,621
2,605
3,481
4,206
3,836
3,377
4,318
4,814
3,020
3,215
3,132
3,212
3,621
3,673
2,961
3,199
3,876
3,414
2,434
2,478
3,123
10,629
3,144
2,778
3,057
3,420
3,445
3,375
3,914
3,978
4,040
2,265
2,070
2,570
2,941
2,193
2,306
2,298
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000002,2982,3062,1932,9412,5702,0702,2654,0403,9783,9143,3753,4453,4203,0572,7783,14410,6293,1232,4782,4343,4143,8763,1992,9613,6733,6213,2123,1323,2153,0204,8144,3183,3773,8364,2063,4812,6053,6213,3283,7213,3183,5764,3193,4233,1722,6032,8612,2552,2961,9539072,0512,6792,5272,5164,2654,1892,5555,6093,4223,1115,6454,9514,8285,0705,5623,0205,1095,1764,9224,0154,1332,5842,1222,0630000000000000000
> Total Stockholder Equity
0
21,800
22,200
23,100
23,500
24,500
25,200
26,000
26,700
27,200
28,200
28,900
29,200
29,200
29,100
28,400
28,917
29,196
30,243
31,805
33,553
34,740
35,911
35,834
35,834
37,662
38,698
39,582
40,059
41,352
38,975
40,408
43,726
36,875
43,069
44,504
43,043
45,202
45,551
43,954
44,527
44,128
47,025
48,418
50,089
47,305
50,503
53,018
56,292
53,352
51,810
57,128
55,180
52,948
58,405
56,183
57,778
59,042
60,937
56,368
57,801
61,100
64,422
65,416
65,972
68,292
70,206
70,149
70,217
65,211
65,807
64,485
68,283
72,291
73,193
75,799
77,544
77,053
79,599
79,949
82,887
84,808
85,055
82,177
83,366
85,099
86,538
86,906
85,108
85,748
85,459
87,107
90,949
94,065
92,555
94,151
103,563
105,299
106,314
107,689
103,639
106,043
106,936
105,925
86,411
76,107
77,191
82,925
73,640
70,976
61,451
76,507
74,489
75,209
84,336
84,33675,20974,48976,50761,45170,97673,64082,92577,19176,10786,411105,925106,936106,043103,639107,689106,314105,299103,56394,15192,55594,06590,94987,10785,45985,74885,10886,90686,53885,09983,36682,17785,05584,80882,88779,94979,59977,05377,54475,79973,19372,29168,28364,48565,80765,21170,21770,14970,20668,29265,97265,41664,42261,10057,80156,36860,93759,04257,77856,18358,40552,94855,18057,12851,81053,35256,29253,01850,50347,30550,08948,41847,02544,12844,52743,95445,55145,20243,04344,50443,06936,87543,72640,40838,97541,35240,05939,58238,69837,66235,83435,83435,91134,74033,55331,80530,24329,19628,91728,40029,10029,20029,20028,90028,20027,20026,70026,00025,20024,50023,50023,10022,20021,8000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
40
40
40
40
40
40
40
40
40
40
40
40
40
40
40
40
40
40
40
40
40
40
40
40
40
40
40
40
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
39
3939393939393939393939393939393939393939393939393939393939393939393939393939393939393939393939393939393939393939393939393939393939393939393939404040404040404040404040404040404040404040404040404040400000000000000000
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
62,970
63,608
64,045
64,764
66,045
66,908
67,821
68,746
69,887
70,915
71,879
72,918
73,992
75,080
76,193
77,253
78,602
79,710
80,845
82,216
83,327
84,459
85,716
86,768
87,925
89,223
90,299
91,620
93,009
94,109
95,635
97,280
98,694
100,009
101,801
102,692
103,444
104,471
105,617
106,696
108,060
0
109,974
111,123
111,994
113,063
116,600
116,798
117,781
0
0
0
0
0
00000117,781116,798116,600113,063111,994111,123109,9740108,060106,696105,617104,471103,444102,692101,801100,00998,69497,28095,63594,10993,00991,62090,29989,22387,92586,76885,71684,45983,32782,21680,84579,71078,60277,25376,19375,08073,99272,91871,87970,91569,88768,74667,82166,90866,04564,76464,04563,60862,9700000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
-100
-200
100
100
200
200
200
400
0
0
0
-1,100
-1,800
-1,890
-2,097
-1,356
85
691
1,064
1,634
0
1,437
2,008
1,979
1,842
1,444
1,882
-1,345
-829
1,661
-6,045
-494
-361
-2,755
-1,465
-1,821
-3,982
-4,206
-5,690
-3,574
-2,335
-1,456
-5,060
-2,049
-397
1,707
-2,329
-5,141
603
-855
-3,305
1,821
111
800
1,174
2,536
-2,201
-1,590
981
3,665
4,222
4,059
5,096
6,145
5,174
4,317
-1,831
-2,264
-4,552
-1,793
1,136
950
2,443
3,127
1,285
2,722
1,937
3,503
4,313
3,428
-708
-571
2
142
-566
-3,686
-4,440
-5,833
-3,763
-1,371
680
2,243
2,059
6,403
7,386
7,369
7,599
2,467
4,255
2,751
891
-17,455
-28,419
-45,675
-40,920
-35,457
-39,072
-49,013
-29,029
-31,213
-31,284
-22,946
-22,946-31,284-31,213-29,029-49,013-39,072-35,457-40,920-45,675-28,419-17,4558912,7514,2552,4677,5997,3697,3866,4032,0592,243680-1,371-3,763-5,833-4,440-3,686-5661422-571-7083,4284,3133,5031,9372,7221,2853,1272,4439501,136-1,793-4,552-2,264-1,8314,3175,1746,1455,0964,0594,2223,665981-1,590-2,2012,5361,1748001111,821-3,305-855603-5,141-2,3291,707-397-2,049-5,060-1,456-2,335-3,574-5,690-4,206-3,982-1,821-1,465-2,755-361-494-6,0451,661-829-1,3451,8821,4441,8421,9792,0081,43701,6341,06469185-1,356-2,097-1,890-1,800-1,100000400200200200100100-200-100000
   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
0
3,753
3,753
3,753
3,753
3,754
3,756
3,756
3,756
3,757
3,758
3,759
3,760
3,763
3,763
3,763
3,764
3,765
3,766
3,766
3,767
3,767
3,767
3,767
3,767
3,770
3,771
3,771
3,771
3,776
3,779
3,779
3,783
3,783
3,784
3,784
3,784
3,785
3,789
3,789
3,791
3,792
0
3,794
3,795
3,796
3,797
3,797
3,798
3,800
0
0
0
0
0
000003,8003,7983,7973,7973,7963,7953,79403,7923,7913,7893,7893,7853,7843,7843,7843,7833,7833,7793,7793,7763,7713,7713,7713,7703,7673,7673,7673,7673,7673,7663,7663,7653,7643,7633,7633,7633,7603,7593,7583,7573,7563,7563,7563,7543,7533,7533,7533,7530000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000-11,572-11,538-11,475-11,431-11,303-11,091-10,9720-10,103-9,354-9,354-9,354-9,355-9,355-9,355-9,355-9,131-8,782-6,635-6,635-6,636-6,636-6,637-6,637-6,637-6,637-6,637-6,638-6,638-6,638-6,638-6,638-6,638-6,639-6,639-6,639-6,639-6,640-6,640-6,641-6,641-6,641-6,641-6,642-6,642-6,643-6,643-6,643-6,643-6,643-6,643-6,643-6,643-6,635-6,635-6,612-6,612-6,590-6,546-5,847-5,824-5,734-5,734-5,508-4,592-4,354-4,122-3,321-3,042-2,999-2,757-2,133-1,767-1,658-1,567-1,474-994-832-608-549-549-552-552-553-553-553-553-468-397-397-215-215-215-2150000000000000000
   Other Stockholders Equity 
0
3,000
2,900
3,300
3,300
3,300
3,300
3,400
3,400
3,500
3,400
3,800
3,400
2,700
3,600
3,500
1,603
1,396
2,136
3,493
3,310
3,310
3,239
0
3,155
3,155
3,155
3,157
3,157
3,161
3,162
3,104
2,883
2,724
2,246
2,157
2,067
1,959
1,593
978
736
694
418
-373
-606
-844
-1,760
-1,986
-1,986
-2,076
-2,098
-2,797
-2,840
-2,861
-2,861
-2,884
-2,884
-2,891
-2,891
-2,891
-2,890
-2,890
-2,890
-2,890
-2,890
-2,888
-2,886
-2,885
-2,885
-2,884
-2,883
-2,881
-2,881
-2,876
-2,876
-2,876
-2,875
-2,873
-2,872
-2,872
-2,871
-2,871
-2,871
-2,870
-2,870
-2,867
-2,866
-2,866
-2,865
-2,860
-2,856
-4,804
-4,999
-5,348
-9,736
-9,748
-5,571
-5,570
-5,565
-5,566
-5,563
-6,311
-6,879
-4,979
-7,296
-7,507
9,764
7,206
-7,740
-7,772
-7,901
-7,901
-7,900
-7,899
-7,899
-7,899-7,899-7,900-7,901-7,901-7,772-7,7407,2069,764-7,507-7,296-4,979-6,879-6,311-5,563-5,566-5,565-5,570-5,571-9,748-9,736-5,348-4,999-4,804-2,856-2,860-2,865-2,866-2,866-2,867-2,870-2,870-2,871-2,871-2,871-2,872-2,872-2,873-2,875-2,876-2,876-2,876-2,881-2,881-2,883-2,884-2,885-2,885-2,886-2,888-2,890-2,890-2,890-2,890-2,890-2,891-2,891-2,891-2,884-2,884-2,861-2,861-2,840-2,797-2,098-2,076-1,986-1,986-1,760-844-606-3734186947369781,5931,9592,0672,1572,2462,7242,8833,1043,1623,1613,1573,1573,1553,1553,15503,2393,3103,3103,4932,1361,3961,6033,5003,6002,7003,4003,8003,4003,5003,4003,4003,3003,3003,3003,3002,9003,0000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.