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

BancFirst Corporation
Buy, Hold or Sell?

Let's analyze Bancfirst together

I guess you are interested in BancFirst Corporation. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of BancFirst Corporation. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about BancFirst Corporation

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

1. Quick Overview

1.1. Quick analysis of Bancfirst (30 sec.)










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

How much money do you get?

How much money do you get?
$1.69
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$47.09
Expected worth in 1 year
$53.32
How sure are you?
100.0%

+ What do you gain per year?

Total Gains per Share
$7.92
Return On Investment
6.3%

For what price can you sell your share?

Current Price per Share
$125.38
Expected price per share
$107.13 - $132.29
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Bancfirst (5 min.)




Live pricePrice per Share (EOD)
$125.38
Intrinsic Value Per Share
$48.67 - $137.42
Total Value Per Share
$95.76 - $184.51

2.2. Growth of Bancfirst (5 min.)




Is Bancfirst growing?

Current yearPrevious yearGrowGrow %
How rich?$1.5b$1.3b$181.7m12.1%

How much money is Bancfirst making?

Current yearPrevious yearGrowGrow %
Making money$52.2m$55.1m-$2.9m-5.7%
Net Profit Margin31.8%35.7%--

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

2.3. Financial Health of Bancfirst (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 Bancfirst?

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

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

Speculation

The Price per Share of Bancfirst is $125.38. 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 Bancfirst.
  • 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 Bancfirst, 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 $47.09. Based on the TTM, the Book Value Change Per Share is $1.56 per quarter. Based on the YOY, the Book Value Change Per Share is $1.31 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 $0.42 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Bancfirst.

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 Eps1.751.4%1.561.2%1.651.3%1.301.0%1.000.8%
Usd Book Value Change Per Share1.981.6%1.561.2%1.311.0%0.880.7%0.730.6%
Usd Dividend Per Share0.420.3%0.420.3%0.390.3%0.360.3%0.280.2%
Usd Total Gains Per Share2.401.9%1.981.6%1.701.4%1.251.0%1.010.8%
Usd Price Per Share105.25-94.58-87.50-74.82-69.27-
Price to Earnings Ratio15.03-15.21-13.32-14.55-19.81-
Price-to-Total Gains Ratio43.83-49.37-55.95-107.31-101.07-
Price to Book Ratio2.23-2.11-2.23-2.01-2.44-
Price-to-Total Gains Ratio43.83-49.37-55.95-107.31-101.07-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share125.38
Number of shares7
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.420.36
Usd Book Value Change Per Share1.560.88
Usd Total Gains Per Share1.981.25
Gains per Quarter (7 shares)13.868.74
Gains per Year (7 shares)55.4434.95
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1124445102525
22487100205060
335131155317495
4471742104199130
55921826551124165
67126232061149200
78330537571173235
89534943081198270
910639248592223305
10118436540102248340

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%130.01.00.099.2%
Book Value Change Per Share4.00.00.0100.0%11.01.00.091.7%19.01.00.095.0%39.01.00.097.5%119.08.04.090.8%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%127.00.04.096.9%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%124.07.00.094.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of BancFirst Corporation compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--1.9791.557+27%1.307+51%0.885+124%0.727+172%
Book Value Per Share--47.09544.719+5%39.359+20%36.728+28%29.860+58%
Current Ratio--366.80398.181+274%267.718+37%899.432-59%1516.197-76%
Debt To Asset Ratio--0.8810.8830%0.892-1%0.891-1%0.892-1%
Debt To Equity Ratio--7.4027.513-1%8.279-11%8.219-10%8.338-11%
Dividend Per Share--0.4220.4230%0.393+7%0.363+16%0.282+49%
Enterprise Value---6563037717.750-5443029641.165-17%-5351985685.118-18%-4484130905.826-32%-3290319587.146-50%
Eps--1.7511.556+12%1.647+6%1.299+35%0.998+75%
Ev To Ebitda Ratio---20.698-18.950-8%-17.757-14%-18.837-9%-15.648-24%
Ev To Sales Ratio---10.025-8.174-18%-8.687-13%-9.551-5%-7.786-22%
Free Cash Flow Per Share--2.1511.657+30%1.604+34%1.333+61%0.982+119%
Free Cash Flow To Equity Per Share--15.4768.288+87%-2.788+118%6.206+149%3.679+321%
Gross Profit Margin--0.9630.955+1%0.960+0%0.950+1%0.931+4%
Intrinsic Value_10Y_max--137.419--------
Intrinsic Value_10Y_min--48.669--------
Intrinsic Value_1Y_max--7.309--------
Intrinsic Value_1Y_min--4.114--------
Intrinsic Value_3Y_max--26.885--------
Intrinsic Value_3Y_min--13.096--------
Intrinsic Value_5Y_max--52.398--------
Intrinsic Value_5Y_min--22.813--------
Market Cap4153701482.000+15%3541299282.2503172650108.835+12%2930747314.883+21%2500968294.174+42%2308249512.854+53%
Net Profit Margin--0.3600.318+13%0.357+1%0.373-4%0.319+13%
Operating Margin--0.4520.401+13%0.4520%0.509-11%0.481-6%
Operating Ratio--1.0170.426+138%-0.412+141%0.022+4597%0.064+1484%
Pb Ratio2.662+16%2.2352.115+6%2.225+0%2.014+11%2.435-8%
Pe Ratio17.905+16%15.03015.212-1%13.317+13%14.549+3%19.814-24%
Price Per Share125.380+16%105.25094.578+11%87.503+20%74.822+41%69.267+52%
Price To Free Cash Flow Ratio14.575+16%12.23515.079-19%13.935-12%15.698-22%22.232-45%
Price To Total Gains Ratio52.209+16%43.82749.372-11%55.945-22%107.311-59%101.071-57%
Quick Ratio--677.499179.857+277%512.985+32%557.037+22%723.049-6%
Return On Assets--0.0040.004+8%0.005-2%0.004+16%0.004+26%
Return On Equity--0.0370.035+7%0.042-11%0.035+6%0.032+15%
Total Gains Per Share--2.4011.980+21%1.700+41%1.248+92%1.010+138%
Usd Book Value--1584575000.0001500067500.000+6%1318273250.000+20%1227054250.000+29%995558600.000+59%
Usd Book Value Change Per Share--1.9791.557+27%1.307+51%0.885+124%0.727+172%
Usd Book Value Per Share--47.09544.719+5%39.359+20%36.728+28%29.860+58%
Usd Dividend Per Share--0.4220.4230%0.393+7%0.363+16%0.282+49%
Usd Enterprise Value---6563037717.750-5443029641.165-17%-5351985685.118-18%-4484130905.826-32%-3290319587.146-50%
Usd Eps--1.7511.556+12%1.647+6%1.299+35%0.998+75%
Usd Free Cash Flow--72358000.00055583750.000+30%53721500.000+35%44557200.000+62%32757725.000+121%
Usd Free Cash Flow Per Share--2.1511.657+30%1.604+34%1.333+61%0.982+119%
Usd Free Cash Flow To Equity Per Share--15.4768.288+87%-2.788+118%6.206+149%3.679+321%
Usd Market Cap4153701482.000+15%3541299282.2503172650108.835+12%2930747314.883+21%2500968294.174+42%2308249512.854+53%
Usd Price Per Share125.380+16%105.25094.578+11%87.503+20%74.822+41%69.267+52%
Usd Profit--58903000.00052203000.000+13%55164250.000+7%43408300.000+36%33309600.000+77%
Usd Revenue--163669000.000168870750.000-3%154540250.000+6%130878700.000+25%108430650.000+51%
Usd Total Gains Per Share--2.4011.980+21%1.700+41%1.248+92%1.010+138%
 EOD+4 -4MRQTTM+29 -11YOY+28 -125Y+28 -1210Y+30 -10

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1517.905
Price to Book Ratio (EOD)Between0-12.662
Net Profit Margin (MRQ)Greater than00.360
Operating Margin (MRQ)Greater than00.452
Quick Ratio (MRQ)Greater than1677.499
Current Ratio (MRQ)Greater than1366.803
Debt to Asset Ratio (MRQ)Less than10.881
Debt to Equity Ratio (MRQ)Less than17.402
Return on Equity (MRQ)Greater than0.150.037
Return on Assets (MRQ)Greater than0.050.004
Total5/10 (50.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5053.808
Ma 20Greater thanMa 50125.924
Ma 50Greater thanMa 100117.594
Ma 100Greater thanMa 200110.751
OpenGreater thanClose126.500
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About BancFirst Corporation

BancFirst Corporation operates as the bank holding company for BancFirst that provides a range of commercial banking services to retail customers, and small to medium-sized businesses. The company operates through BancFirst Metropolitan Banks, BancFirst Community Banks, Pegasus, Worthington, and Other Financial Services segments. It offers checking accounts, negotiable order of withdrawal accounts, savings accounts, money market accounts, sweep accounts, club accounts, individual retirement accounts, and certificates of deposit, as well as overdraft protection and auto draft services. The company also provides commercial and agricultural non-real estate loans for working capital, facilities acquisition or expansion, purchase of equipment, and other needs; lending services that include private banking, energy, commercial and residential real estate, and commercial and industrial loans; and loans to finance purchases of consumer goods, such as automobiles, boats, household goods, vacations, and education. In addition, it engages in the investment management and administration of trusts for individuals, corporations, and employee benefit plans, as well as bond trustee and paying agent business for various Oklahoma municipalities and governmental entities; and provision of item processing, research, and other correspondent banking services to financial institutions and governmental units. Further, the company provides insurance agency services; depository and funds transfer, collection, safe deposit box, cash management, and other services. It serves customers in non-metropolitan trade centers and cities in the metropolitan statistical areas of Oklahoma. The company was formerly known as United Community Corporation and changed its name to BancFirst Corporation in November 1988. BancFirst Corporation was incorporated in 1984 and is headquartered in Oklahoma City, Oklahoma.

Fundamental data was last updated by Penke on 2024-12-05 13:33:06.

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 efficient.
The company is very efficient in keeping operating costs low.
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 underpriced.
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 Bancfirst earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Bancfirst to the Banks - Regional industry mean.
  • A Net Profit Margin of 36.0% means that $0.36 for each $1 in revenue is generated as profit.

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

  • The MRQ is 36.0%. The company is making a huge profit. +2
  • The TTM is 31.8%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ36.0%TTM31.8%+4.2%
TTM31.8%YOY35.7%-3.9%
TTM31.8%5Y37.3%-5.6%
5Y37.3%10Y31.9%+5.4%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ36.0%40.2%-4.2%
TTM31.8%31.4%+0.4%
YOY35.7%28.8%+6.9%
5Y37.3%24.7%+12.6%
10Y31.9%21.4%+10.5%
4.3.1.2. Return on Assets

Shows how efficient Bancfirst is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Bancfirst to the Banks - Regional industry mean.
  • 0.4% Return on Assets means that Bancfirst generated $0.00 profit for each $1 in assets.

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

  • The MRQ is 0.4%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.4%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.4%TTM0.4%+0.0%
TTM0.4%YOY0.5%0.0%
TTM0.4%5Y0.4%+0.0%
5Y0.4%10Y0.4%+0.0%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4%0.2%+0.2%
TTM0.4%0.2%+0.2%
YOY0.5%0.2%+0.3%
5Y0.4%0.2%+0.2%
10Y0.4%0.2%+0.2%
4.3.1.3. Return on Equity

Shows how efficient Bancfirst is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Bancfirst to the Banks - Regional industry mean.
  • 3.7% Return on Equity means Bancfirst generated $0.04 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 3.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.5%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.7%TTM3.5%+0.2%
TTM3.5%YOY4.2%-0.7%
TTM3.5%5Y3.5%0.0%
5Y3.5%10Y3.2%+0.3%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ3.7%2.8%+0.9%
TTM3.5%2.5%+1.0%
YOY4.2%2.7%+1.5%
5Y3.5%2.4%+1.1%
10Y3.2%2.7%+0.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of BancFirst Corporation.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Bancfirst is operating .

  • Measures how much profit Bancfirst 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 Bancfirst to the Banks - Regional industry mean.
  • An Operating Margin of 45.2% means the company generated $0.45  for each $1 in revenue (before taxes).

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

  • The MRQ is 45.2%. The company is operating very efficient. +2
  • The TTM is 40.1%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ45.2%TTM40.1%+5.1%
TTM40.1%YOY45.2%-5.2%
TTM40.1%5Y50.9%-10.9%
5Y50.9%10Y48.1%+2.9%
4.3.2.2. Operating Ratio

Measures how efficient Bancfirst is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • An Operation Ratio of 1.02 means that the operating costs are $1.02 for each $1 in net sales.

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

  • The MRQ is 1.017. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.426. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ1.017TTM0.426+0.590
TTM0.426YOY-0.412+0.838
TTM0.4265Y0.022+0.405
5Y0.02210Y0.064-0.043
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of BancFirst Corporation.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Bancfirst 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 366.80 means the company has $366.80 in assets for each $1 in short-term debts.

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

  • The MRQ is 366.803. The company is very able to pay all its short-term debts. +2
  • The TTM is 98.181. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ366.803TTM98.181+268.622
TTM98.181YOY267.718-169.537
TTM98.1815Y899.432-801.251
5Y899.43210Y1,516.197-616.765
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM98.1812.176+96.005
YOY267.7182.383+265.335
5Y899.4321.117+898.315
10Y1,516.19711.601+1,504.596
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Bancfirst to the Banks - Regional industry mean.
  • A Quick Ratio of 677.50 means the company can pay off $677.50 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 677.499. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 179.857. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ677.499TTM179.857+497.643
TTM179.857YOY512.985-333.128
TTM179.8575Y557.037-377.180
5Y557.03710Y723.049-166.013
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM179.857-0.015+179.872
YOY512.9852.384+510.601
5Y557.0370.682+556.355
10Y723.04917.526+705.523
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of BancFirst Corporation.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Bancfirst assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Bancfirst to Banks - Regional industry mean.
  • A Debt to Asset Ratio of 0.88 means that Bancfirst assets are financed with 88.1% credit (debt) and the remaining percentage (100% - 88.1%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.881. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.883. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.881TTM0.883-0.002
TTM0.883YOY0.892-0.009
TTM0.8835Y0.891-0.008
5Y0.89110Y0.892-0.001
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8810.915-0.034
TTM0.8830.724+0.159
YOY0.8920.326+0.566
5Y0.8910.761+0.130
10Y0.8920.847+0.045
4.5.4.2. Debt to Equity Ratio

Measures if Bancfirst is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Bancfirst to the Banks - Regional industry mean.
  • A Debt to Equity ratio of 740.2% means that company has $7.40 debt for each $1 in shareholders equity.

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

  • The MRQ is 7.402. The company is unable to pay all its debts with equity. -1
  • The TTM is 7.513. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ7.402TTM7.513-0.111
TTM7.513YOY8.279-0.766
TTM7.5135Y8.219-0.706
5Y8.21910Y8.338-0.119
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ7.40210.715-3.313
TTM7.5138.867-1.354
YOY8.2793.978+4.301
5Y8.2199.345-1.126
10Y8.33811.610-3.272
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 Bancfirst generates.

  • Above 15 is considered overpriced but always compare Bancfirst to the Banks - Regional industry mean.
  • A PE ratio of 15.03 means the investor is paying $15.03 for every $1 in earnings.

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

  • The EOD is 17.905. Based on the earnings, the company is fair priced.
  • The MRQ is 15.030. Based on the earnings, the company is fair priced.
  • The TTM is 15.212. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD17.905MRQ15.030+2.875
MRQ15.030TTM15.212-0.182
TTM15.212YOY13.317+1.895
TTM15.2125Y14.549+0.663
5Y14.54910Y19.814-5.265
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD17.9054.130+13.775
MRQ15.0304.277+10.753
TTM15.2124.718+10.494
YOY13.3175.611+7.706
5Y14.5499.054+5.495
10Y19.8149.531+10.283
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 BancFirst Corporation:

  • The EOD is 14.575. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 12.235. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 15.079. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD14.575MRQ12.235+2.340
MRQ12.235TTM15.079-2.844
TTM15.079YOY13.935+1.144
TTM15.0795Y15.698-0.619
5Y15.69810Y22.232-6.534
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD14.5752.493+12.082
MRQ12.2352.582+9.653
TTM15.079-0.320+15.399
YOY13.9350.514+13.421
5Y15.6980.452+15.246
10Y22.2320.106+22.126
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 Bancfirst 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 2.23 means the investor is paying $2.23 for each $1 in book value.

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

  • The EOD is 2.662. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.235. Based on the equity, the company is underpriced. +1
  • The TTM is 2.115. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.662MRQ2.235+0.427
MRQ2.235TTM2.115+0.120
TTM2.115YOY2.225-0.111
TTM2.1155Y2.014+0.101
5Y2.01410Y2.435-0.422
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD2.6620.466+2.196
MRQ2.2350.483+1.752
TTM2.1150.350+1.765
YOY2.2250.182+2.043
5Y2.0140.620+1.394
10Y2.4350.894+1.541
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 BancFirst Corporation.

4.8.1. Institutions holding BancFirst Corporation

Institutions are holding 56.444% of the shares of BancFirst Corporation.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc7.99670.00532649215-85564-3.1287
2024-09-30Vanguard Group Inc6.82680.004322616411498497.0958
2024-09-30Kayne Anderson Rudnick Investment Management LLC6.52710.50232162345145600.6779
2024-09-30BancFirst Trust & Investment Management5.137859.5348170208257322450.7791
2024-09-30Dimensional Fund Advisors, Inc.3.01950.02551000314-1846-0.1842
2024-09-30State Street Corp2.63240.00388721019648312.4395
2024-09-30Champlain Investment Partners, LLC1.51280.3188501173-46506-8.4915
2024-09-30Geode Capital Management, LLC1.45730.00414827855801613.6582
2024-09-30Northern Trust Corp0.96020.0055318120199916.7055
2024-09-30Fuller & Thaler Asset Management Inc0.82710.1132274021-242-0.0882
2024-09-30Wells Fargo & Co0.76650.0061253945-15016-5.583
2024-09-30Morgan Stanley - Brokerage Accounts0.70490.0018233538-144402-38.2077
2024-06-30NORGES BANK0.60430.0026200201-44345-18.1336
2024-09-30Goldman Sachs Group Inc0.5920.00331961302881117.2192
2024-09-30Charles Schwab Investment Management Inc0.58050.00391923202670716.1261
2024-09-30Bank of New York Mellon Corp0.57610.0037190855-820-0.4278
2024-09-30JPMorgan Chase & Co0.390.0011292043263633.7959
2024-09-30International Assets Investment Management, LLC0.32230.00281067661067660
2024-09-30Principal Financial Group Inc0.30570.00591012762905040.221
2024-09-30Raymond James & Associates0.2870.00619507637204.072
Total 42.02760.554813923108+801072+5.8%

4.9.2. Funds holding BancFirst Corporation

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-27iShares Core S&P Small-Cap ETF3.85870.172312783506240.0488
2024-11-27iShares Russell 2000 ETF1.75970.092582956-1218-0.2085
2024-10-31Vanguard Total Stock Mkt Idx Inv1.74120.0036576825-4304-0.7406
2024-10-31Vanguard Small Cap Index1.3770.03264561949000.1977
2024-06-30Virtus KAR Small-Cap Core I1.24191.732541142900
2024-10-31Champlain Small Company Fund, LLC1.06730.9605353581-1290-0.3635
2024-10-31Vanguard Small Cap Value Index Inv0.92890.0577307745-108-0.0351
2024-08-31FullerThaler Behavioral Small-Cap Equity0.78720.249226077700
2024-06-30FullerThaler Behavioral Sm-Cp Eq R60.78720.24912607772630011.2165
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr0.77650.0258257253-1060-0.4104
2024-09-30DFA US Micro Cap I0.71610.326323724800
2024-09-30Fidelity Small Cap Index0.61240.0778202884-790-0.3879
2024-09-30DFA US Small Cap I0.58940.122619527300
2024-09-30Champlain Small Company Adv0.55840.9262185000-35000-15.9091
2024-11-27SPDR® Portfolio S&P 600™ Sm Cap ETF0.54510.17261805891320.0731
2024-11-27iShares Russell 2000 Value ETF0.53360.16151767662280.1292
2024-10-31Vanguard Tax-Managed Small Cap Adm0.44590.172214773800
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.42480.034140743-4400-3.0315
2024-07-31Old Westbury Small & Mid Cap Strategies0.39240.172713000000
2024-11-27iShares S&P Small-Cap 600 Growth ETF0.36370.220112049700
Total 19.50745.96136462625-19986-0.3%

5.3. Insider Transactions

Insiders are holding 30.861% of the shares of BancFirst Corporation.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-21William Scott MartinSELL24607124.7
2024-11-15William Scott MartinSELL25000123
2024-11-13William Scott MartinSELL10298126.01
2024-11-06Dennis Jay HannahSELL10543126.58
2024-11-06William Scott MartinSELL15000117
2024-10-30William Scott MartinSELL5000113.5
2024-10-28Main Street Banking Partners LSELL24421110.78
2024-10-24Main Street Banking Partners LSELL1750110.11
2024-10-23David E RainboltSELL5601110.21
2024-10-22Main Street Banking Partners LSELL778110
2024-10-21Leslie Jeannine RainboltSELL2152110.47
2024-09-13Leslie Jeannine RainboltSELL10371105.02
2024-09-11David E RainboltSELL1391105.01
2024-09-09David E RainboltSELL28105.25
2024-09-09Main Street Banking Partners LSELL22114105.46
2024-09-03David E RainboltSELL1414105.58
2024-08-30David E RainboltSELL18376106.22
2024-08-28Randy ForakerSELL2870107.1
2024-08-16Dave R. LopezSELL1000102.13
2024-07-24William Scott MartinSELL5000107.5
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 Assets13,313,482
Total Liabilities11,728,907
Total Stockholder Equity1,584,575
 As reported
Total Liabilities 11,728,907
Total Stockholder Equity+ 1,584,575
Total Assets = 13,313,482

Assets

Total Assets13,313,482
Total Current Assets1,624,570
Long-term Assets481,861
Total Current Assets
Cash And Cash Equivalents 248,495
Short-term Investments 1,376,075
Total Current Assets  (as reported)1,624,570
Total Current Assets  (calculated)1,624,570
+/-0
Long-term Assets
Property Plant Equipment 285,553
Goodwill 182,263
Long Term Investments 1,376,913
Intangible Assets 14,045
Long-term Assets Other -481,861
Long-term Assets  (as reported)481,861
Long-term Assets  (calculated)1,376,913
+/- 895,052

Liabilities & Shareholders' Equity

Total Current Liabilities4,429
Long-term Liabilities11,724,478
Total Stockholder Equity1,584,575
Total Current Liabilities
Short-term Debt 4,429
Short Long Term Debt 4,429
Total Current Liabilities  (as reported)4,429
Total Current Liabilities  (calculated)8,858
+/- 4,429
Long-term Liabilities
Long term Debt 86,143
Long-term Liabilities  (as reported)11,724,478
Long-term Liabilities  (calculated)86,143
+/- 11,638,335
Total Stockholder Equity
Common Stock33,123
Retained Earnings 1,392,572
Accumulated Other Comprehensive Income -24,397
Other Stockholders Equity 183,277
Total Stockholder Equity (as reported)1,584,575
Total Stockholder Equity (calculated)1,584,575
+/-0
Other
Capital Stock33,123
Cash and Short Term Investments 1,624,570
Common Stock Shares Outstanding 33,647
Liabilities and Stockholders Equity 13,313,482
Net Debt -244,066
Net Invested Capital 1,675,147
Net Working Capital 1,620,141
Short Long Term Debt Total 90,572



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-31
> Total Assets 
682,500
689,000
704,500
705,100
738,400
753,800
744,100
823,200
868,600
869,500
872,000
872,900
872,900
970,800
981,200
1,048,300
1,182,300
1,187,200
1,186,600
1,235,700
1,251,900
1,302,900
1,336,000
1,345,800
1,532,900
1,618,900
1,634,300
2,335,900
2,335,900
2,235,100
2,196,000
2,335,807
2,378,184
2,346,780
2,376,467
2,570,255
2,676,354
2,667,129
2,711,398
2,757,045
2,757,045
2,713,431
2,808,503
2,796,862
2,838,292
2,848,332
2,820,045
2,921,369
3,051,815
3,034,783
3,036,738
3,046,977
3,068,215
3,061,822
3,077,497
3,223,030
3,357,717
3,389,689
3,424,495
3,418,574
3,521,686
3,601,866
3,546,338
3,743,006
3,786,111
3,839,831
3,825,518
3,867,204
3,958,155
4,269,325
4,322,103
4,416,115
4,508,789
4,628,022
4,599,182
5,060,249
5,239,658
5,239,658
5,472,306
5,608,825
5,737,994
5,671,711
5,836,751
6,022,250
5,773,926
5,749,666
5,926,730
6,038,974
6,375,041
6,368,633
6,406,575
6,574,972
6,570,120
6,498,898
6,406,096
6,692,829
6,740,938
6,683,376
6,783,537
7,018,952
7,189,637
7,046,589
7,132,168
7,253,156
7,615,642
7,622,963
7,602,438
7,574,258
7,709,000
7,642,021
8,388,816
8,565,758
8,669,096
9,638,657
9,618,728
9,212,357
10,549,305
11,015,287
11,302,771
9,405,612
12,624,431
12,530,073
12,452,378
12,387,863
12,332,105
12,020,265
12,114,602
12,406,400
12,602,425
12,737,318
13,313,482
13,313,48212,737,31812,602,42512,406,40012,114,60212,020,26512,332,10512,387,86312,452,37812,530,07312,624,4319,405,61211,302,77111,015,28710,549,3059,212,3579,618,7289,638,6578,669,0968,565,7588,388,8167,642,0217,709,0007,574,2587,602,4387,622,9637,615,6427,253,1567,132,1687,046,5897,189,6377,018,9526,783,5376,683,3766,740,9386,692,8296,406,0966,498,8986,570,1206,574,9726,406,5756,368,6336,375,0416,038,9745,926,7305,749,6665,773,9266,022,2505,836,7515,671,7115,737,9945,608,8255,472,3065,239,6585,239,6585,060,2494,599,1824,628,0224,508,7894,416,1154,322,1034,269,3253,958,1553,867,2043,825,5183,839,8313,786,1113,743,0063,546,3383,601,8663,521,6863,418,5743,424,4953,389,6893,357,7173,223,0303,077,4973,061,8223,068,2153,046,9773,036,7383,034,7833,051,8152,921,3692,820,0452,848,3322,838,2922,796,8622,808,5032,713,4312,757,0452,757,0452,711,3982,667,1292,676,3542,570,2552,376,4672,346,7802,378,1842,335,8072,196,0002,235,1002,335,9002,335,9001,634,3001,618,9001,532,9001,345,8001,336,0001,302,9001,251,9001,235,7001,186,6001,187,2001,182,3001,048,300981,200970,800872,900872,900872,000869,500868,600823,200744,100753,800738,400705,100704,500689,000682,500
   > Total Current Assets 
660,700
667,500
683,100
684,000
713,800
729,000
719,500
796,700
837,900
834,300
837,000
838,400
838,400
934,300
945,300
1,011,900
1,133,900
1,138,400
1,138,500
1,187,200
1,204,400
1,256,200
1,288,300
1,299,700
1,474,800
1,558,900
1,577,700
2,263,200
2,263,200
2,162,200
2,124,700
2,259,253
2,299,231
2,270,122
2,298,363
2,487,304
2,594,106
2,583,260
2,627,672
2,673,254
2,673,254
2,629,702
138
2,149,696
2,210,879
2,235,520
2,212,664
2,257,874
2,371,132
2,364,678
2,379,556
2,381,851
2,431,232
2,431,821
2,485,576
2,655,428
2,813,935
2,840,389
2,881,679
2,863,522
2,967,808
3,014,738
2,951,650
3,144,751
3,193,649
3,260,022
3,231,379
3,278,390
3,385,487
3,718,785
3,798,623
3,865,321
3,945,288
3,912,173
3,883,871
4,159,952
4,401,020
4,526,351
4,695,783
4,823,729
4,991,830
4,925,138
5,125,289
5,287,577
5,035,567
5,055,976
5,278,736
5,338,667
5,610,002
5,620,109
5,693,235
5,873,251
5,842,089
5,786,424
5,723,782
5,943,330
6,046,724
6,069,268
6,115,444
6,354,976
6,532,453
6,401,123
6,486,284
6,583,949
6,882,800
6,915,637
6,858,201
6,531,545
6,710,728
6,941,676
7,458,431
7,696,645
7,689,409
8,601,101
8,604,597
8,226,563
9,597,182
10,015,027
800,559
965,195
5,675,308
4,267,249
3,666,198
5,008,681
1,828,739
2,188,004
1,726,936
2,471,897
2,526,304
2,575,017
1,624,570
1,624,5702,575,0172,526,3042,471,8971,726,9362,188,0041,828,7395,008,6813,666,1984,267,2495,675,308965,195800,55910,015,0279,597,1828,226,5638,604,5978,601,1017,689,4097,696,6457,458,4316,941,6766,710,7286,531,5456,858,2016,915,6376,882,8006,583,9496,486,2846,401,1236,532,4536,354,9766,115,4446,069,2686,046,7245,943,3305,723,7825,786,4245,842,0895,873,2515,693,2355,620,1095,610,0025,338,6675,278,7365,055,9765,035,5675,287,5775,125,2894,925,1384,991,8304,823,7294,695,7834,526,3514,401,0204,159,9523,883,8713,912,1733,945,2883,865,3213,798,6233,718,7853,385,4873,278,3903,231,3793,260,0223,193,6493,144,7512,951,6503,014,7382,967,8082,863,5222,881,6792,840,3892,813,9352,655,4282,485,5762,431,8212,431,2322,381,8512,379,5562,364,6782,371,1322,257,8742,212,6642,235,5202,210,8792,149,6961382,629,7022,673,2542,673,2542,627,6722,583,2602,594,1062,487,3042,298,3632,270,1222,299,2312,259,2532,124,7002,162,2002,263,2002,263,2001,577,7001,558,9001,474,8001,299,7001,288,3001,256,2001,204,4001,187,2001,138,5001,138,4001,133,9001,011,900945,300934,300838,400838,400837,000834,300837,900796,700719,500729,000713,800684,000683,100667,500660,700
       Cash And Cash Equivalents 
47,200
43,400
42,700
45,100
44,800
56,600
45,700
48,900
53,300
55,900
59,000
53,600
53,600
64,100
58,000
85,400
69,400
85,800
89,300
77,000
67,600
80,200
97,800
69,900
103,000
118,800
85,300
132,300
132,300
123,300
105,200
128,406
117,140
113,281
121,730
163,118
135,887
147,970
163,688
165,105
165,105
148,759
142,268
161,105
153,880
162,915
166,221
159,128
133,169
141,858
126,796
116,207
145,112
161,902
166,957
204,370
173,784
174,514
140,677
154,957
132,884
142,201
137,331
196,490
177,669
167,370
245,661
453,101
504,759
907,312
1,015,239
1,036,510
1,089,889
1,023,308
1,025,223
1,204,079
1,466,745
1,571,099
1,610,292
1,707,733
1,836,954
1,763,908
1,912,614
1,945,148
1,716,052
1,720,239
1,826,936
1,857,535
1,963,106
1,856,437
1,833,405
1,913,895
1,886,681
1,817,228
1,655,061
1,598,177
1,668,325
1,597,822
1,706,156
1,850,461
2,038,012
1,716,900
1,716,943
1,757,875
1,772,103
1,768,060
1,792,166
1,424,255
1,477,405
1,704,438
1,701,866
1,868,281
1,548,860
1,788,343
1,835,524
1,616,912
3,062,408
3,641,398
4,110,866
2,050,022
4,091,404
3,879,341
3,333,305
3,168,910
212,826
2,188,004
202,680
2,397,463
2,525,095
2,493,292
248,495
248,4952,493,2922,525,0952,397,463202,6802,188,004212,8263,168,9103,333,3053,879,3414,091,4042,050,0224,110,8663,641,3983,062,4081,616,9121,835,5241,788,3431,548,8601,868,2811,701,8661,704,4381,477,4051,424,2551,792,1661,768,0601,772,1031,757,8751,716,9431,716,9002,038,0121,850,4611,706,1561,597,8221,668,3251,598,1771,655,0611,817,2281,886,6811,913,8951,833,4051,856,4371,963,1061,857,5351,826,9361,720,2391,716,0521,945,1481,912,6141,763,9081,836,9541,707,7331,610,2921,571,0991,466,7451,204,0791,025,2231,023,3081,089,8891,036,5101,015,239907,312504,759453,101245,661167,370177,669196,490137,331142,201132,884154,957140,677174,514173,784204,370166,957161,902145,112116,207126,796141,858133,169159,128166,221162,915153,880161,105142,268148,759165,105165,105163,688147,970135,887163,118121,730113,281117,140128,406105,200123,300132,300132,30085,300118,800103,00069,90097,80080,20067,60077,00089,30085,80069,40085,40058,00064,10053,60053,60059,00055,90053,30048,90045,70056,60044,80045,10042,70043,40047,200
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
66,563
0
0
0
220,528
0
0
0
142,866
0
0
0
109,570
0
0
0
145,643
0
0
0
101,806
0
0
0
341,470
0
0
0
401,387
0
0
0
327,874
0
0
0
934,654
0
0
0
1,152,227
0
582,843
607,046
1,544,435
0
0
0
1,732,745
549,391
505,913
462,427
527,627
575,749
561,132
526,820
524,783
541,844
529,396
499,525
552,949
489,607
410,926
469,184
465,468
459,247
447,460
446,941
467,703
491,022
460,863
475,640
770,704
723,655
423,157
553,664
489,723
589,798
604,976
593,970
552,232
517,587
560,783
526,502
531,523
1,208,751
1,203,503
1,519,259
1,538,221
1,615,913
1,569,427
1,524,256
1,553,905
1,533,522
1,440,527
1,376,075
1,376,0751,440,5271,533,5221,553,9051,524,2561,569,4271,615,9131,538,2211,519,2591,203,5031,208,751531,523526,502560,783517,587552,232593,970604,976589,798489,723553,664423,157723,655770,704475,640460,863491,022467,703446,941447,460459,247465,468469,184410,926489,607552,949499,525529,396541,844524,783526,820561,132575,749527,627462,427505,913549,3911,732,7450001,544,435607,046582,84301,152,227000934,654000327,874000401,387000341,470000101,806000145,643000109,570000142,866000220,52800066,56300000000000000000000000000000000000
       Net Receivables 
6,800
6,600
7,300
6,700
7,300
6,900
7,200
7,500
7,900
8,000
8,400
8,500
8,500
9,500
10,300
10,400
11,300
11,400
10,000
10,600
11,000
11,600
11,600
11,400
14,000
14,900
15,400
19,600
19,600
20,800
20,700
20,771
22,069
23,523
21,795
27,288
26,158
26,953
24,465
22,012
22,012
23,212
21,189
21,526
19,264
19,171
17,348
19,006
18,909
18,016
18,134
18,723
19,524
19,981
20,381
21,345
21,810
22,469
24,733
25,680
25,631
26,354
26,467
26,093
25,569
25,670
23,900
24,398
24,472
25,323
22,056
21,670
22,672
25,475
24,114
21,914
19,852
19,863
17,657
18,662
17,157
17,532
16,666
15,976
16,294
15,958
123,600
124,871
134,222
134,947
129,828
131,555
131,977
132,541
129,966
133,062
136,269
176,826
135,299
139,432
139,615
141,834
146,220
144,736
146,991
156,292
158,216
167,839
229,845
180,257
182,467
202,851
198,844
200,734
209,766
220,613
215,359
210,200
235,659
233,998
375,153
385,517
330,507
301,550
327,120
304,161
344,969
0
0
0
0
0000344,969304,161327,120301,550330,507385,517375,153233,998235,659210,200215,359220,613209,766200,734198,844202,851182,467180,257229,845167,839158,216156,292146,991144,736146,220141,834139,615139,432135,299176,826136,269133,062129,966132,541131,977131,555129,828134,947134,222124,871123,60015,95816,29415,97616,66617,53217,15718,66217,65719,86319,85221,91424,11425,47522,67221,67022,05625,32324,47224,39823,90025,67025,56926,09326,46726,35425,63125,68024,73322,46921,81021,34520,38119,98119,52418,72318,13418,01618,90919,00617,34819,17119,26421,52621,18923,21222,01222,01224,46526,95326,15827,28821,79523,52322,06920,77120,70020,80019,60019,60015,40014,90014,00011,40011,60011,60011,00010,60010,00011,40011,30010,40010,3009,5008,5008,5008,4008,0007,9007,5007,2006,9007,3006,7007,3006,6006,800
       Other Current Assets 
606,700
617,500
633,100
632,200
661,700
665,500
666,600
740,300
776,700
770,400
769,600
776,300
776,300
860,700
877,000
916,100
1,053,200
1,041,200
1,039,200
1,099,600
1,125,800
1,164,400
1,178,900
1,218,400
1,357,800
1,425,200
1,477,000
2,111,300
2,111,300
2,018,100
1,998,800
2,110,076
2,160,022
2,133,318
2,154,838
2,296,898
2,432,061
2,408,337
2,439,519
0
2,486,137
2,457,731
-163,319
1,967,065
2,037,735
2,053,434
2,029,095
2,079,740
2,219,054
2,204,804
2,234,626
2,246,921
2,266,596
2,249,938
2,298,238
2,429,713
2,618,341
2,643,406
2,716,269
2,682,885
2,809,293
2,846,183
2,787,852
2,922,168
2,990,411
3,066,982
2,961,818
2,800,891
2,856,256
2,786,150
2,761,328
2,807,141
2,832,727
2,863,390
2,834,534
2,933,959
2,914,423
2,935,389
3,067,834
3,097,334
3,137,719
3,143,698
3,196,009
3,326,453
2,753,830
2,813,866
2,865,773
3,356,261
2,936,925
3,067,593
3,203,182
3,827,801
3,281,587
3,307,259
3,439,230
4,212,091
3,752,523
3,883,694
3,804,805
4,365,083
3,895,579
4,094,929
4,176,180
4,213,635
4,472,684
4,530,422
4,432,179
4,168,747
4,279,823
4,633,824
5,020,434
5,135,790
5,351,907
6,007,048
5,965,337
5,836,806
5,801,828
5,602,646
4,170,998
-1,850,348
4,156,610
-1,201,112
3,401,825
3,239,116
2,906,962
2,489,193
2,423,826
2,471,897
2,601,932
2,575,017
3,073,219
3,073,2192,575,0172,601,9322,471,8972,423,8262,489,1932,906,9623,239,1163,401,825-1,201,1124,156,610-1,850,3484,170,9985,602,6465,801,8285,836,8065,965,3376,007,0485,351,9075,135,7905,020,4344,633,8244,279,8234,168,7474,432,1794,530,4224,472,6844,213,6354,176,1804,094,9293,895,5794,365,0833,804,8053,883,6943,752,5234,212,0913,439,2303,307,2593,281,5873,827,8013,203,1823,067,5932,936,9253,356,2612,865,7732,813,8662,753,8303,326,4533,196,0093,143,6983,137,7193,097,3343,067,8342,935,3892,914,4232,933,9592,834,5342,863,3902,832,7272,807,1412,761,3282,786,1502,856,2562,800,8912,961,8183,066,9822,990,4112,922,1682,787,8522,846,1832,809,2932,682,8852,716,2692,643,4062,618,3412,429,7132,298,2382,249,9382,266,5962,246,9212,234,6262,204,8042,219,0542,079,7402,029,0952,053,4342,037,7351,967,065-163,3192,457,7312,486,13702,439,5192,408,3372,432,0612,296,8982,154,8382,133,3182,160,0222,110,0761,998,8002,018,1002,111,3002,111,3001,477,0001,425,2001,357,8001,218,4001,178,9001,164,4001,125,8001,099,6001,039,2001,041,2001,053,200916,100877,000860,700776,300776,300769,600770,400776,700740,300666,600665,500661,700632,200633,100617,500606,700
   > Long-term Assets 
21,800
21,500
21,400
21,100
24,600
24,800
24,600
26,500
30,700
35,200
35,000
34,500
34,500
36,500
35,900
36,400
48,400
48,800
48,100
48,500
47,500
46,700
47,700
46,100
58,100
60,000
56,600
72,700
72,700
72,900
71,300
76,554
78,953
76,658
78,104
82,951
82,248
83,869
83,726
83,791
83,791
83,729
21,778
647,166
627,413
612,812
607,381
663,495
680,683
670,105
657,182
665,126
636,983
630,001
591,921
567,602
543,782
549,300
542,816
555,052
553,878
587,128
594,688
598,255
592,462
579,809
594,139
588,814
572,668
550,540
523,480
550,794
563,501
715,849
715,311
900,297
838,638
741,094
776,523
785,096
746,164
746,573
711,462
734,673
738,359
693,690
647,994
700,307
765,039
748,524
713,340
701,721
728,031
712,474
682,314
749,499
694,214
614,108
668,093
663,976
657,184
645,466
645,884
669,207
732,842
707,326
744,237
1,042,713
998,272
700,345
930,385
869,113
979,687
1,011,352
1,014,271
985,794
952,123
1,000,260
965,891
971,035
1,697,530
1,690,885
481,077
2,020,730
480,619
1,570,620
479,461
9,934,503
10,076,121
10,162,301
481,861
481,86110,162,30110,076,1219,934,503479,4611,570,620480,6192,020,730481,0771,690,8851,697,530971,035965,8911,000,260952,123985,7941,014,2711,011,352979,687869,113930,385700,345998,2721,042,713744,237707,326732,842669,207645,884645,466657,184663,976668,093614,108694,214749,499682,314712,474728,031701,721713,340748,524765,039700,307647,994693,690738,359734,673711,462746,573746,164785,096776,523741,094838,638900,297715,311715,849563,501550,794523,480550,540572,668588,814594,139579,809592,462598,255594,688587,128553,878555,052542,816549,300543,782567,602591,921630,001636,983665,126657,182670,105680,683663,495607,381612,812627,413647,16621,77883,72983,79183,79183,72683,86982,24882,95178,10476,65878,95376,55471,30072,90072,70072,70056,60060,00058,10046,10047,70046,70047,50048,50048,10048,80048,40036,40035,90036,50034,50034,50035,00035,20030,70026,50024,60024,80024,60021,10021,40021,50021,800
       Property Plant Equipment 
14,100
14,100
14,200
14,200
16,500
16,800
16,900
18,700
22,100
26,700
26,700
26,500
26,500
27,200
27,700
28,300
32,900
33,700
33,500
33,600
33,600
33,300
34,700
33,600
35,700
38,700
38,500
48,600
48,600
49,900
49,100
52,467
55,614
54,113
56,356
57,795
57,981
60,308
60,861
61,642
61,642
61,832
61,372
60,281
59,881
60,746
60,558
66,423
67,201
67,364
66,954
68,643
69,605
71,131
71,441
72,857
77,052
76,330
80,236
82,336
83,559
85,012
87,546
88,110
87,429
89,483
89,792
91,411
91,806
91,390
90,659
91,794
91,329
91,809
92,005
97,796
98,584
102,801
110,001
111,355
114,115
113,836
113,812
115,503
116,729
117,621
118,176
117,862
121,354
121,559
121,686
121,341
122,786
120,880
120,659
126,813
127,093
126,343
126,415
126,771
127,124
127,819
130,188
134,088
141,163
146,710
170,167
174,362
177,950
180,506
203,772
206,275
215,927
232,517
247,494
261,677
263,452
267,284
268,160
269,047
283,843
279,609
278,159
278,088
279,461
279,758
279,607
284,494
284,057
285,131
285,553
285,553285,131284,057284,494279,607279,758279,461278,088278,159279,609283,843269,047268,160267,284263,452261,677247,494232,517215,927206,275203,772180,506177,950174,362170,167146,710141,163134,088130,188127,819127,124126,771126,415126,343127,093126,813120,659120,880122,786121,341121,686121,559121,354117,862118,176117,621116,729115,503113,812113,836114,115111,355110,001102,80198,58497,79692,00591,80991,32991,79490,65991,39091,80691,41189,79289,48387,42988,11087,54685,01283,55982,33680,23676,33077,05272,85771,44171,13169,60568,64366,95467,36467,20166,42360,55860,74659,88160,28161,37261,83261,64261,64260,86160,30857,98157,79556,35654,11355,61452,46749,10049,90048,60048,60038,50038,70035,70033,60034,70033,30033,60033,60033,50033,70032,90028,30027,70027,20026,50026,50026,70026,70022,10018,70016,90016,80016,50014,20014,20014,10014,100
       Goodwill 
7,700
7,400
7,200
6,900
8,100
8,000
7,700
7,800
8,600
8,500
8,300
8,000
9,500
9,300
8,200
8,100
15,500
15,100
14,600
14,900
13,900
13,400
13,000
12,500
22,400
21,300
18,100
24,100
23,600
23,000
22,200
24,087
23,339
22,545
21,748
25,156
24,267
23,561
22,865
22,149
22,016
21,897
21,778
21,660
20,235
20,235
20,235
27,611
27,881
27,946
27,561
30,046
30,046
30,046
30,046
31,460
31,675
31,675
31,460
32,512
32,512
34,285
34,285
34,327
34,327
34,327
34,327
34,327
34,327
34,327
34,327
34,684
34,684
35,886
35,890
44,548
44,593
44,593
44,593
44,545
44,545
44,545
44,545
44,545
44,545
44,545
44,545
44,545
45,118
44,962
44,962
44,962
44,962
44,594
44,594
54,042
54,042
54,042
54,042
54,042
54,042
54,042
54,042
54,042
79,796
79,733
79,733
79,749
79,749
79,749
147,013
148,604
149,923
149,922
149,922
149,922
149,922
149,922
149,922
149,922
176,563
183,639
182,055
182,055
182,055
182,055
182,263
182,263
182,263
182,263
182,263
182,263182,263182,263182,263182,263182,055182,055182,055182,055183,639176,563149,922149,922149,922149,922149,922149,922149,922149,923148,604147,01379,74979,74979,74979,73379,73379,79654,04254,04254,04254,04254,04254,04254,04254,04254,04244,59444,59444,96244,96244,96244,96245,11844,54544,54544,54544,54544,54544,54544,54544,54544,54544,59344,59344,59344,54835,89035,88634,68434,68434,32734,32734,32734,32734,32734,32734,32734,32734,28534,28532,51232,51231,46031,67531,67531,46030,04630,04630,04630,04627,56127,94627,88127,61120,23520,23520,23521,66021,77821,89722,01622,14922,86523,56124,26725,15621,74822,54523,33924,08722,20023,00023,60024,10018,10021,30022,40012,50013,00013,40013,90014,90014,60015,10015,5008,1008,2009,3009,5008,0008,3008,5008,6007,8007,7008,0008,1006,9007,2007,4007,700
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
524,783
0
13,587
12,406
13,725
7,626
4,290,497
4,269,451
4,360,857
4,350,608
4,538,449
4,607,270
4,676,502
4,939,131
4,964,871
4,901,832
5,704,893
5,722,178
5,475,348
6,122,544
6,110,532
6,527,972
7,215,387
7,151,509
6,912,055
6,809,791
563,771
6,480,907
6,644,782
7,628,906
7,739,602
8,264,369
8,397,671
8,648,304
1,570,620
1,525,448
1,555,095
1,534,651
1,441,365
1,376,913
1,376,9131,441,3651,534,6511,555,0951,525,4481,570,6208,648,3048,397,6718,264,3697,739,6027,628,9066,644,7826,480,907563,7716,809,7916,912,0557,151,5097,215,3876,527,9726,110,5326,122,5445,475,3485,722,1785,704,8934,901,8324,964,8714,939,1314,676,5024,607,2704,538,4494,350,6084,360,8574,269,4514,290,4977,62613,72512,40613,5870524,7830000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
23,339
22,545
21,748
25,156
24,267
23,561
22,865
22,149
22,016
21,897
21,778
21,660
1,306
1,187
1,068
4,726
4,542
4,372
4,202
6,203
6,001
5,799
5,597
7,063
6,833
6,599
7,063
7,294
7,042
8,560
8,323
8,099
7,874
7,649
7,425
7,508
7,315
7,085
6,867
7,144
6,902
7,837
7,577
11,610
11,233
10,857
14,883
14,219
13,703
13,158
12,630
12,083
11,595
11,100
10,633
10,273
11,549
11,574
11,106
10,635
10,158
9,681
9,203
15,695
15,093
14,485
13,898
13,330
12,768
12,203
11,645
11,082
18,782
18,012
17,257
16,470
15,701
14,936
24,025
22,608
21,850
20,882
19,914
18,999
18,206
19,283
18,325
17,566
25,456
21,743
20,863
19,983
19,103
18,223
17,591
16,704
15,818
14,931
14,045
14,04514,93115,81816,70417,59118,22319,10319,98320,86321,74325,45617,56618,32519,28318,20618,99919,91420,88221,85022,60824,02514,93615,70116,47017,25718,01218,78211,08211,64512,20312,76813,33013,89814,48515,09315,6959,2039,68110,15810,63511,10611,57411,54910,27310,63311,10011,59512,08312,63013,15813,70314,21914,88310,85711,23311,6107,5777,8376,9027,1446,8677,0857,3157,5087,4257,6497,8748,0998,3238,5607,0427,2947,0636,5996,8337,0635,5975,7996,0016,2034,2024,3724,5424,7261,0681,1871,30621,66021,77821,89722,01622,14922,86523,56124,26725,15621,74822,54523,33900000000000000000000000000000000
       Earning Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,024,038
1,955,051
2,048,304
2,149,865
1,964,974
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000001,964,9742,149,8652,048,3041,955,0512,024,038000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other 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
665,892
654,400
640,312
641,031
633,514
636,896
629,298
627,264
644,989
651,090
2,786,587
3,444,028
3,465,705
3,461,144
3,427,426
3,584,864
3,732,498
3,704,888
3,693,920
3,712,103
3,705,198
3,691,823
3,669,418
3,790,632
3,901,499
3,938,989
3,967,311
3,973,626
4,075,564
4,188,994
4,141,026
4,341,261
4,378,573
4,419,640
4,419,657
4,456,018
4,530,823
4,819,865
4,845,583
4,966,909
5,072,290
5,343,871
5,314,493
5,960,546
6,078,296
-27,787
6,248,829
6,393,921
6,484,158
6,418,284
6,548,213
6,756,923
6,512,285
6,443,356
6,574,724
6,739,281
7,140,080
7,117,157
7,119,915
7,276,693
7,298,151
7,211,372
7,088,410
7,442,328
7,435,152
7,297,484
7,451,630
7,682,928
7,846,821
7,692,055
7,778,052
7,922,363
8,348,484
8,330,289
8,346,675
8,616,971
8,707,272
8,342,366
9,319,201
9,434,871
9,648,783
26,204
-140
10,198,151
11,501,428
12,015,547
9,536,321
7,469,382
5,251,593
6,571,939
8,305,103
5,358,452
10,022,747
8,261,641
9,908,205
0
10,403,274
10,620,193
11,207,051
11,207,05110,620,19310,403,27409,908,2058,261,64110,022,7475,358,4528,305,1036,571,9395,251,5937,469,3829,536,32112,015,54711,501,42810,198,151-14026,2049,648,7839,434,8719,319,2018,342,3668,707,2728,616,9718,346,6758,330,2898,348,4847,922,3637,778,0527,692,0557,846,8217,682,9287,451,6307,297,4847,435,1527,442,3287,088,4107,211,3727,298,1517,276,6937,119,9157,117,1577,140,0806,739,2816,574,7246,443,3566,512,2856,756,9236,548,2136,418,2846,484,1586,393,9216,248,829-27,7876,078,2965,960,5465,314,4935,343,8715,072,2904,966,9094,845,5834,819,8654,530,8234,456,0184,419,6574,419,6404,378,5734,341,2614,141,0264,188,9944,075,5643,973,6263,967,3113,938,9893,901,4993,790,6323,669,4183,691,8233,705,1983,712,1033,693,9203,704,8883,732,4983,584,8643,427,4263,461,1443,465,7053,444,0282,786,587651,090644,989627,264629,298636,896633,514641,031640,312654,400665,89200000000000000000000000000000000
> Total Liabilities 
631,900
635,500
647,400
652,900
682,700
682,100
670,300
742,200
789,200
789,200
790,900
790,900
790,900
879,600
886,400
950,000
1,081,800
1,084,400
1,080,100
1,123,600
1,138,900
1,186,100
1,214,900
1,222,900
1,406,400
1,480,500
1,489,700
2,134,000
2,134,000
2,074,200
2,031,400
2,171,093
2,210,207
2,174,470
2,196,208
2,373,297
2,468,097
2,456,346
2,489,757
2,531,737
2,531,737
2,479,905
2,561,976
2,543,106
2,593,419
2,596,719
2,566,796
2,663,650
2,785,879
2,771,627
2,763,965
2,767,186
2,788,328
2,770,341
2,781,013
2,919,434
3,045,737
3,068,090
3,088,137
3,070,219
3,166,208
3,237,319
3,187,467
3,371,044
3,399,934
3,452,650
3,427,870
3,453,413
3,541,774
3,850,123
3,896,465
3,985,365
4,071,888
4,182,430
4,145,313
4,601,655
4,772,831
4,772,831
4,997,910
5,125,784
5,246,037
5,172,150
5,326,364
5,502,683
5,246,219
5,214,705
5,380,757
5,481,977
5,806,929
5,788,128
5,810,392
5,965,658
5,948,441
5,864,654
5,760,035
6,037,319
6,078,277
6,006,546
6,089,806
6,307,858
6,459,764
6,298,127
6,367,754
6,477,527
6,777,546
6,760,951
6,717,637
6,671,469
6,781,073
6,685,641
7,409,064
7,560,768
7,645,716
8,604,458
8,574,976
8,144,472
9,454,634
9,883,696
10,155,897
8,233,878
11,456,629
11,344,378
11,257,229
11,137,027
11,021,223
10,679,474
10,744,018
10,972,509
11,133,113
11,224,826
11,728,907
11,728,90711,224,82611,133,11310,972,50910,744,01810,679,47411,021,22311,137,02711,257,22911,344,37811,456,6298,233,87810,155,8979,883,6969,454,6348,144,4728,574,9768,604,4587,645,7167,560,7687,409,0646,685,6416,781,0736,671,4696,717,6376,760,9516,777,5466,477,5276,367,7546,298,1276,459,7646,307,8586,089,8066,006,5466,078,2776,037,3195,760,0355,864,6545,948,4415,965,6585,810,3925,788,1285,806,9295,481,9775,380,7575,214,7055,246,2195,502,6835,326,3645,172,1505,246,0375,125,7844,997,9104,772,8314,772,8314,601,6554,145,3134,182,4304,071,8883,985,3653,896,4653,850,1233,541,7743,453,4133,427,8703,452,6503,399,9343,371,0443,187,4673,237,3193,166,2083,070,2193,088,1373,068,0903,045,7372,919,4342,781,0132,770,3412,788,3282,767,1862,763,9652,771,6272,785,8792,663,6502,566,7962,596,7192,593,4192,543,1062,561,9762,479,9052,531,7372,531,7372,489,7572,456,3462,468,0972,373,2972,196,2082,174,4702,210,2072,171,0932,031,4002,074,2002,134,0002,134,0001,489,7001,480,5001,406,4001,222,9001,214,9001,186,1001,138,9001,123,6001,080,1001,084,4001,081,800950,000886,400879,600790,900790,900790,900789,200789,200742,200670,300682,100682,700652,900647,400635,500631,900
   > Total Current Liabilities 
12,400
11,800
10,000
13,500
13,900
1,400
1,700
1,500
2,000
1,600
2,200
0
2,100
879,500
886,400
950,000
1,081,900
1,084,400
1,080,100
1,123,600
1,114,000
1,242,500
1,271,500
1,803,100
1,973,900
1,936,600
1,920,500
2,096,000
2,096,000
2,025,300
1,982,800
2,119,700
2,157,900
2,121,200
2,143,500
2,321,700
2,419,100
2,406,800
2,441,400
2,484,800
2,484,800
2,424,400
2,508,100
30,054
29,141
33,015
20,576
20,351
25,739
24,571
19,171
31,591
32,289
56,986
28,426
42,642
35,587
40,548
44,020
31,240
54,257
43,420
23,932
38,231
45,267
21,125
21,580
18,711
5,984
5,240
5,400
3,986
4,400
5,119
5,603
10,485
10,250
4,507
15,153
10,984
9,796
8,600
7,816
4,571
6,903
5,429
35,551
4,590
40,275
12,317
11,473
3,982
2,043
29,629
34,640
500
35,446
30,605
32,898
500
33,178
30,486
33,749
900
32,535
36,818
42,547
1,675
47,883
45,224
51,583
1,100
45,712
61,779
52,421
1,100
55,890
69,348
77,880
2,608
119,657
115,675
4,600
76,455
203,494
3,893
3,976
4,761,607
102,158
3,820,082
4,429
4,4293,820,082102,1584,761,6073,9763,893203,49476,4554,600115,675119,6572,60877,88069,34855,8901,10052,42161,77945,7121,10051,58345,22447,8831,67542,54736,81832,53590033,74930,48633,17850032,89830,60535,44650034,64029,6292,0433,98211,47312,31740,2754,59035,5515,4296,9034,5717,8168,6009,79610,98415,1534,50710,25010,4855,6035,1194,4003,9865,4005,2405,98418,71121,58021,12545,26738,23123,93243,42054,25731,24044,02040,54835,58742,64228,42656,98632,28931,59119,17124,57125,73920,35120,57633,01529,14130,0542,508,1002,424,4002,484,8002,484,8002,441,4002,406,8002,419,1002,321,7002,143,5002,121,2002,157,9002,119,7001,982,8002,025,3002,096,0002,096,0001,920,5001,936,6001,973,9001,803,1001,271,5001,242,5001,114,0001,123,6001,080,1001,084,4001,081,900950,000886,400879,5002,10002,2001,6002,0001,5001,7001,40013,90013,50010,00011,80012,400
       Short-term Debt 
10,000
10,000
8,000
12,000
12,000
0
0
0
0
0
0
0
0
0
0
18,700
10,300
1,000
10,700
3,400
1,300
1,400
1,400
6,000
5,100
22,100
22,400
54,800
54,800
23,100
20,300
22,091
23,597
31,838
37,634
37,292
34,893
38,219
31,204
52,091
52,091
28,941
32,245
24,443
25,002
28,788
17,338
16,610
22,779
21,042
16,183
27,707
28,737
52,606
24,523
37,176
30,090
33,860
37,323
23,252
47,080
35,858
16,332
30,400
38,065
14,366
15,404
12,884
1,250
500
1,100
100
1,000
2,100
2,700
7,250
7,100
1,400
12,279
8,274
7,323
6,340
5,665
4,571
4,891
3,522
5,074
4,590
8,603
12,317
11,473
3,982
2,043
2,075
3,777
500
1,300
3,500
4,000
500
800
1,000
2,100
900
100
2,500
2,200
1,675
5,200
1,000
605
1,100
1,400
8,100
300
1,100
3,750
3,100
3,500
2,608
3,300
6,100
4,600
2,016
203,494
3,893
3,976
5,373
9,699
4,264
4,429
4,4294,2649,6995,3733,9763,893203,4942,0164,6006,1003,3002,6083,5003,1003,7501,1003008,1001,4001,1006051,0005,2001,6752,2002,5001009002,1001,0008005004,0003,5001,3005003,7772,0752,0433,98211,47312,3178,6034,5905,0743,5224,8914,5715,6656,3407,3238,27412,2791,4007,1007,2502,7002,1001,0001001,1005001,25012,88415,40414,36638,06530,40016,33235,85847,08023,25237,32333,86030,09037,17624,52352,60628,73727,70716,18321,04222,77916,61017,33828,78825,00224,44332,24528,94152,09152,09131,20438,21934,89337,29237,63431,83823,59722,09120,30023,10054,80054,80022,40022,1005,1006,0001,4001,4001,3003,40010,7001,00010,30018,700000000000012,00012,0008,00010,00010,000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
35,542
0
0
0
33,448
0
3,500
4,000
33,765
800
1,000
34,097
33,120
32,059
34,459
0
0
5,200
1,000
605
0
1,400
8,100
300
0
3,750
3,100
3,500
0
3,300
6,100
4,600
0
0
3,893
3,976
0
9,699
4,264
4,429
4,4294,2649,69903,9763,893004,6006,1003,30003,5003,1003,75003008,1001,40006051,0005,2000034,45932,05933,12034,0971,00080033,7654,0003,500033,44800035,5420000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
2,400
1,800
2,000
1,500
1,900
1,400
1,700
1,500
2,000
1,600
2,200
2,100
2,100
2,900
3,400
3,200
3,800
3,400
4,200
3,900
4,700
5,000
5,300
5,700
6,200
6,400
6,300
8,300
8,300
7,600
8,100
8,421
8,111
8,794
8,525
10,302
9,771
10,632
9,692
2,401,328
9,391
6,420
5,350
5,611
4,139
4,227
3,238
3,741
2,960
3,529
2,988
3,884
3,552
4,380
3,903
5,466
5,497
6,688
6,697
7,988
7,177
7,562
7,600
7,831
7,202
6,759
6,176
5,827
4,734
4,740
4,300
3,886
3,400
3,019
2,903
3,235
3,150
3,107
2,874
2,710
2,473
2,260
2,151
2,170
2,012
1,907
30,477
24,126
31,672
5,721,593
5,740,449
30,168
5,883,801
27,554
30,863
31,502
34,146
27,105
28,898
27,342
32,378
29,486
31,649
29,623
32,435
34,318
40,347
37,495
42,683
44,224
50,978
49,230
44,312
53,679
52,121
51,864
52,140
66,248
74,380
55,977
116,357
109,575
107,659
76,455
121,568
114,329
119,785
0
0
0
0
0000119,785114,329121,56876,455107,659109,575116,35755,97774,38066,24852,14051,86452,12153,67944,31249,23050,97844,22442,68337,49540,34734,31832,43529,62331,64929,48632,37827,34228,89827,10534,14631,50230,86327,5545,883,80130,1685,740,4495,721,59331,67224,12630,4771,9072,0122,1702,1512,2602,4732,7102,8743,1073,1503,2352,9033,0193,4003,8864,3004,7404,7345,8276,1766,7597,2027,8317,6007,5627,1777,9886,6976,6885,4975,4663,9034,3803,5523,8842,9883,5292,9603,7413,2384,2274,1395,6115,3506,4209,3912,401,3289,69210,6329,77110,3028,5258,7948,1118,4218,1007,6008,3008,3006,3006,4006,2005,7005,3005,0004,7003,9004,2003,4003,8003,2003,4002,9002,1002,1002,2001,6002,0001,5001,7001,4001,9001,5002,0001,8002,400
       Other Current Liabilities 
0
0
0
0
0
-1,400
-1,700
-1,500
-2,000
-1,600
-2,200
0
-2,100
876,600
883,000
928,100
1,067,800
1,080,000
1,065,200
1,116,300
1,108,000
1,236,100
1,264,800
1,791,400
1,962,600
1,908,100
1,891,800
2,032,900
2,032,900
1,994,600
1,954,400
2,089,188
2,126,192
2,080,568
2,097,341
2,274,106
2,374,436
2,357,949
2,400,504
0
2,423,318
2,389,039
2,470,505
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,701,999
4,887,332
0
0
0
0
-2,170
0
5,150,411
5,309,464
-24,126
5,737,850
5,721,593
5,740,449
-30,168
5,883,801
5,808,221
5,698,591
-31,502
6,010,872
5,943,982
6,024,949
-27,342
6,394,627
6,235,682
6,302,046
-29,623
6,713,052
6,692,174
6,643,131
-37,495
6,706,386
6,613,613
7,330,677
-49,230
7,573,200
8,486,671
-52,121
-51,864
-52,140
9,728,389
9,992,044
-55,977
11,250,971
5,228,774
-107,659
-76,455
-121,568
-114,329
-119,785
-5,373
-9,699
-4,264
0
0-4,264-9,699-5,373-119,785-114,329-121,568-76,455-107,6595,228,77411,250,971-55,9779,992,0449,728,389-52,140-51,864-52,1218,486,6717,573,200-49,2307,330,6776,613,6136,706,386-37,4956,643,1316,692,1746,713,052-29,6236,302,0466,235,6826,394,627-27,3426,024,9495,943,9826,010,872-31,5025,698,5915,808,2215,883,801-30,1685,740,4495,721,5935,737,850-24,1265,309,4645,150,4110-2,17000004,887,3324,701,99900000000000000000000000000000000002,470,5052,389,0392,423,31802,400,5042,357,9492,374,4362,274,1062,097,3412,080,5682,126,1922,089,1881,954,4001,994,6002,032,9002,032,9001,891,8001,908,1001,962,6001,791,4001,264,8001,236,1001,108,0001,116,3001,065,2001,080,0001,067,800928,100883,000876,600-2,1000-2,200-1,600-2,000-1,500-1,700-1,40000000
   > Long-term Liabilities 
100
100
0
0
0
0
0
0
0
0
0
0
0
0
800
900
1,300
1,500
1,400
6,600
25,000
25,000
25,000
32,100
35,000
35,700
39,600
38,000
38,000
48,900
48,600
51,400
52,300
53,300
52,700
51,600
50,900
51,500
50,500
49,100
49,100
57,700
56,100
59,087
57,480
38,356
37,151
36,063
61,389
60,481
59,698
59,619
58,436
57,696
56,662
55,922
55,155
54,464
53,769
53,143
27,674
27,868
27,713
27,410
27,311
26,903
26,804
26,804
26,804
26,804
26,804
26,804
26,804
26,804
26,804
63,131
62,062
60,987
64,132
54,559
49,486
38,133
38,059
35,982
37,844
36,768
35,742
33,742
28,804
26,804
26,804
26,804
26,804
26,804
26,804
31,959
31,959
31,959
31,959
31,959
31,959
31,959
31,959
31,959
31,959
31,959
31,959
26,804
26,804
26,804
26,804
26,804
26,804
29,804
26,804
26,804
26,804
85,959
85,973
85,987
86,001
86,015
11,252,629
76,455
10,817,729
10,675,581
10,740,042
6,210,902
11,030,955
7,404,744
11,724,478
11,724,4787,404,74411,030,9556,210,90210,740,04210,675,58110,817,72976,45511,252,62986,01586,00185,98785,97385,95926,80426,80426,80429,80426,80426,80426,80426,80426,80426,80431,95931,95931,95931,95931,95931,95931,95931,95931,95931,95931,95931,95926,80426,80426,80426,80426,80426,80428,80433,74235,74236,76837,84435,98238,05938,13349,48654,55964,13260,98762,06263,13126,80426,80426,80426,80426,80426,80426,80426,80426,80426,90327,31127,41027,71327,86827,67453,14353,76954,46455,15555,92256,66257,69658,43659,61959,69860,48161,38936,06337,15138,35657,48059,08756,10057,70049,10049,10050,50051,50050,90051,60052,70053,30052,30051,40048,60048,90038,00038,00039,60035,70035,00032,10025,00025,00025,0006,6001,4001,5001,300900800000000000000100100
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
60,987
64,132
0
0
0
0
0
0
36,768
35,742
33,742
28,804
26,804
26,804
26,804
26,804
26,804
26,804
31,959
31,959
31,959
31,959
31,959
31,959
31,959
31,959
31,959
31,959
31,959
31,959
26,804
26,804
26,804
26,804
26,804
26,804
26,804
26,804
26,804
0
85,959
85,973
85,987
86,001
86,015
86,030
86,044
86,058
86,072
0
0
0
0
0
0000086,07286,05886,04486,03086,01586,00185,98785,97385,959026,80426,80426,80426,80426,80426,80426,80426,80426,80431,95931,95931,95931,95931,95931,95931,95931,95931,95931,95931,95931,95926,80426,80426,80426,80426,80426,80428,80433,74235,74236,76800000064,13260,98700000000000000000000000000000000000000000000000000000000000000000000000000000
       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
18,977
15,521
15,988
16,995
34,786
31,592
34,722
29,228
29,762
25,726
28,012
30,928
33,182
27,271
26,848
25,287
28,691
21,638
23,315
22,426
26,241
21,666
19,477
21,817
25,512
24,806
29,989
19,519
22,248
22,040
23,647
24,730
32,455
44,002
24,429
36,117
42,202
39,997
36,738
29,445
35,067
36,166
33,241
27,520
37,470
32,662
34,167
25,216
36,372
28,029
29,135
21,300
28,972
24,004
30,477
24,126
31,672
27,414
31,666
30,168
35,793
27,554
30,863
31,502
34,146
27,105
28,898
27,342
32,378
29,486
31,649
29,623
32,435
34,318
40,347
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000040,34734,31832,43529,62331,64929,48632,37827,34228,89827,10534,14631,50230,86327,55435,79330,16831,66627,41431,67224,12630,47724,00428,97221,30029,13528,02936,37225,21634,16732,66237,47027,52033,24136,16635,06729,44536,73839,99742,20236,11724,42944,00232,45524,73023,64722,04022,24819,51929,98924,80625,51221,81719,47721,66626,24122,42623,31521,63828,69125,28726,84827,27133,18230,92828,01225,72629,76229,22834,72231,59234,78616,99515,98815,52118,97700000000000000000000000000000000
> Total Stockholder Equity
49,800
52,700
55,600
50,700
54,200
70,200
72,800
80,000
78,400
79,300
81,100
82,000
82,000
91,200
94,800
98,300
100,500
102,800
106,500
112,100
113,000
116,800
121,100
122,900
126,500
138,400
144,600
201,900
201,900
160,900
164,600
164,714
167,977
172,310
180,259
196,958
206,362
208,858
219,546
223,168
223,168
231,339
244,286
251,508
242,574
249,314
250,932
255,372
263,563
260,960
270,528
277,497
277,629
289,218
294,232
302,349
310,698
320,430
335,148
348,355
355,478
364,547
358,871
371,962
386,177
387,181
397,648
413,791
416,381
419,202
425,638
430,750
436,901
445,592
453,869
458,594
466,827
466,827
474,396
483,041
491,957
499,561
510,387
519,567
527,707
534,961
545,973
556,997
568,112
580,505
596,183
609,314
621,679
634,244
646,061
655,510
662,661
676,830
693,731
711,094
729,873
748,462
764,414
775,629
838,096
862,012
884,801
902,789
927,927
956,380
979,752
1,004,990
1,023,380
1,034,199
1,043,752
1,067,885
1,094,671
1,131,591
1,146,874
1,171,734
1,167,802
1,185,695
1,195,149
1,250,836
1,310,882
1,340,791
1,370,584
1,433,891
1,469,312
1,512,492
1,584,575
1,584,5751,512,4921,469,3121,433,8911,370,5841,340,7911,310,8821,250,8361,195,1491,185,6951,167,8021,171,7341,146,8741,131,5911,094,6711,067,8851,043,7521,034,1991,023,3801,004,990979,752956,380927,927902,789884,801862,012838,096775,629764,414748,462729,873711,094693,731676,830662,661655,510646,061634,244621,679609,314596,183580,505568,112556,997545,973534,961527,707519,567510,387499,561491,957483,041474,396466,827466,827458,594453,869445,592436,901430,750425,638419,202416,381413,791397,648387,181386,177371,962358,871364,547355,478348,355335,148320,430310,698302,349294,232289,218277,629277,497270,528260,960263,563255,372250,932249,314242,574251,508244,286231,339223,168223,168219,546208,858206,362196,958180,259172,310167,977164,714164,600160,900201,900201,900144,600138,400126,500122,900121,100116,800113,000112,100106,500102,800100,50098,30094,80091,20082,00082,00081,10079,30078,40080,00072,80070,20054,20050,70055,60052,70049,800
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,300
0
8,200
8,112
8,098
8,075
8,074
8,327
8,322
8,243
8,252
8,260
8,260
8,100
8,110
8,137
7,807
7,803
7,815
7,823
7,830
7,826
7,830
7,841
7,788
7,801
7,815
15,637
15,688
15,718
15,742
15,764
15,722
15,725
15,201
15,217
15,183
15,187
15,242
15,281
15,292
15,302
15,303
15,309
15,337
15,347
15,359
15,369
15,390
15,273
15,126
15,118
15,145
15,154
15,200
15,242
15,228
15,256
15,298
15,334
15,364
15,399
15,449
15,504
15,512
15,562
15,591
15,597
15,528
15,560
15,695
15,811
15,891
15,909
31,863
31,895
32,708
32,731
32,750
32,604
32,618
32,640
32,644
32,694
32,647
32,663
32,679
32,720
32,771
32,785
32,572
32,603
32,726
32,781
32,856
32,876
32,900
32,939
32,921
32,933
32,967
33,022
33,123
33,12333,02232,96732,93332,92132,93932,90032,87632,85632,78132,72632,60332,57232,78532,77132,72032,67932,66332,64732,69432,64432,64032,61832,60432,75032,73132,70831,89531,86315,90915,89115,81115,69515,56015,52815,59715,59115,56215,51215,50415,44915,39915,36415,33415,29815,25615,22815,24215,20015,15415,14515,11815,12615,27315,39015,36915,35915,34715,33715,30915,30315,30215,29215,28115,24215,18715,18315,21715,20115,72515,72215,76415,74215,71815,68815,6377,8157,8017,7887,8417,8307,8267,8307,8237,8157,8037,8078,1378,1108,1008,2608,2608,2528,2438,3228,3278,0748,0758,0988,1128,20009,3000000000000000000000000000000
   Retained Earnings 
19,300
22,200
25,100
26,200
29,600
31,100
33,700
35,600
38,300
40,700
43,100
45,600
45,600
50,100
53,300
55,800
58,800
62,100
65,500
68,700
71,900
74,700
78,100
79,000
82,200
89,100
92,100
142,000
142,000
106,200
110,800
113,344
117,314
121,689
127,029
130,932
135,341
137,421
142,899
148,306
148,306
154,873
162,110
168,240
160,590
165,651
171,088
176,893
183,128
187,777
194,611
203,450
207,944
216,654
223,388
232,416
240,794
250,486
260,390
271,073
276,943
287,515
277,192
285,879
292,837
303,542
311,155
315,858
319,615
322,508
328,379
334,693
340,473
347,979
355,340
361,680
369,189
371,150
374,140
381,017
390,881
398,267
407,732
415,607
423,637
431,120
439,840
448,953
458,857
468,761
482,302
492,776
503,758
517,028
527,038
535,521
541,098
552,991
565,039
577,648
593,631
610,758
625,782
638,580
661,341
684,425
707,481
722,615
744,713
769,090
792,009
815,488
826,855
837,154
846,934
871,161
898,026
935,067
950,560
977,067
1,001,200
1,034,107
1,076,316
1,120,292
1,164,665
1,206,499
1,241,532
1,276,305
1,312,464
1,348,905
1,392,572
1,392,5721,348,9051,312,4641,276,3051,241,5321,206,4991,164,6651,120,2921,076,3161,034,1071,001,200977,067950,560935,067898,026871,161846,934837,154826,855815,488792,009769,090744,713722,615707,481684,425661,341638,580625,782610,758593,631577,648565,039552,991541,098535,521527,038517,028503,758492,776482,302468,761458,857448,953439,840431,120423,637415,607407,732398,267390,881381,017374,140371,150369,189361,680355,340347,979340,473334,693328,379322,508319,615315,858311,155303,542292,837285,879277,192287,515276,943271,073260,390250,486240,794232,416223,388216,654207,944203,450194,611187,777183,128176,893171,088165,651160,590168,240162,110154,873148,306148,306142,899137,421135,341130,932127,029121,689117,314113,344110,800106,200142,000142,00092,10089,10082,20079,00078,10074,70071,90068,70065,50062,10058,80055,80053,30050,100