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

BankUnited Inc
Buy, Hold or Sell?

Let's analyze Bankunited together

I guess you are interested in BankUnited 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 BankUnited 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 BankUnited Inc

I send you an email if I find something interesting about BankUnited Inc.

1. Quick Overview

1.1. Quick analysis of Bankunited (30 sec.)










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

How much money do you get?

How much money do you get?
$1.12
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$37.56
Expected worth in 1 year
$-319.65
How sure are you?
95.0%

+ What do you gain per year?

Total Gains per Share
$-356.09
Return On Investment
-887.4%

For what price can you sell your share?

Current Price per Share
$40.13
Expected price per share
$34.39 - $42.86
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Bankunited (5 min.)




Live pricePrice per Share (EOD)
$40.13
Intrinsic Value Per Share
$-221.82 - $55.78
Total Value Per Share
$-184.26 - $93.34

2.2. Growth of Bankunited (5 min.)




Is Bankunited growing?

Current yearPrevious yearGrowGrow %
How rich?$2.8b$22.5b-$19.8b-739.5%

How much money is Bankunited making?

Current yearPrevious yearGrowGrow %
Making money$55.2m$55.5m-$290.2k-0.5%
Net Profit Margin13.8%19.9%--

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

2.3. Financial Health of Bankunited (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 Bankunited?

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

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

Speculation

The Price per Share of Bankunited is $40.13. 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 Bankunited.
  • 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 Bankunited, 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 $37.56. Based on the TTM, the Book Value Change Per Share is $-89.30 per quarter. Based on the YOY, the Book Value Change Per Share is $90.65 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 $0.28 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Bankunited.

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 Eps0.812.0%0.741.8%0.731.8%0.812.0%0.812.0%
Usd Book Value Change Per Share1.453.6%-89.30-222.5%90.65225.9%-12.77-31.8%-2.81-7.0%
Usd Dividend Per Share0.290.7%0.280.7%0.260.7%0.250.6%0.230.6%
Usd Total Gains Per Share1.744.3%-89.02-221.8%90.91226.5%-12.52-31.2%-2.57-6.4%
Usd Price Per Share36.44-31.54-25.20-32.18-33.51-
Price to Earnings Ratio11.24-14.16-8.65-9.02-11.18-
Price-to-Total Gains Ratio20.94-18.30-43.50-16.56-11.13-
Price to Book Ratio0.97-0.88-0.31-0.35-0.25-
Price-to-Total Gains Ratio20.94-18.30-43.50-16.56-11.13-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share40.13
Number of shares24
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.280.25
Usd Book Value Change Per Share-89.30-12.77
Usd Total Gains Per Share-89.02-12.52
Gains per Quarter (24 shares)-2,136.57-300.45
Gains per Year (24 shares)-8,546.28-1,201.82
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
127-8573-855624-1226-1212
254-17146-1710248-2452-2414
381-25720-2564872-3678-3616
4108-34293-3419497-4904-4818
5135-42866-42740121-6130-6020
6162-51439-51286145-7356-7222
7189-60013-59832169-8582-8424
8216-68586-68378193-9808-9626
9243-77159-76924217-11034-10828
10269-85732-85470241-12259-12030

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%19.01.00.095.0%39.01.00.097.5%57.02.00.096.6%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%17.03.00.085.0%37.03.00.092.5%50.08.01.084.7%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%55.00.04.093.2%
Total Gains per Share3.01.00.075.0%10.02.00.083.3%18.02.00.090.0%38.02.00.095.0%51.07.01.086.4%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of BankUnited 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--1.451-89.304+6255%90.653-98%-12.770+980%-2.809+294%
Book Value Per Share--37.56335.872+5%301.041-88%259.168-86%240.702-84%
Current Ratio--0.8480.255+232%0.554+53%0.176+382%0.174+386%
Debt To Asset Ratio--0.9220.9250%0.377+144%0.373+147%0.276+234%
Debt To Equity Ratio--11.74512.259-4%5.628+109%5.080+131%3.494+236%
Dividend Per Share--0.2890.281+3%0.261+11%0.251+15%0.234+23%
Enterprise Value---20282127440.000-27627924285.000+36%-4531664624.293-78%-8269281854.372-59%-2833910216.215-86%
Eps--0.8110.739+10%0.727+12%0.8140%0.815-1%
Ev To Ebitda Ratio---50.357-254.553+405%1.756-2968%-52.906+5%-22.781-55%
Ev To Sales Ratio---19.728-16.098-18%-4.479-77%-5.954-70%-1.593-92%
Free Cash Flow Per Share---1.6950.044-3914%1.742-197%2.403-171%1.541-210%
Free Cash Flow To Equity Per Share--3.5360.293+1108%-3.554+201%3.010+17%5.050-30%
Gross Profit Margin---0.390-0.066-83%1.000-139%0.787-150%0.893-144%
Intrinsic Value_10Y_max--55.779--------
Intrinsic Value_10Y_min---221.825--------
Intrinsic Value_1Y_max--8.462--------
Intrinsic Value_1Y_min--1.351--------
Intrinsic Value_3Y_max--23.236--------
Intrinsic Value_3Y_min---16.340--------
Intrinsic Value_5Y_max--35.370--------
Intrinsic Value_5Y_min---56.251--------
Market Cap2999677370.000+9%2723853560.0002357209715.000+16%1892909875.708+44%2691118745.628+1%3138983833.785-13%
Net Profit Margin--0.2360.138+71%0.199+18%0.264-11%0.298-21%
Operating Margin--0.3240.146+121%0.611-47%0.558-42%0.576-44%
Operating Ratio---0.0050.233-102%-0.223+4631%0.017-127%0.140-103%
Pb Ratio1.068+9%0.9700.878+10%0.307+216%0.345+181%0.253+283%
Pe Ratio12.374+9%11.23714.159-21%8.648+30%9.017+25%11.183+0%
Price Per Share40.130+9%36.44031.535+16%25.200+45%32.181+13%33.509+9%
Price To Free Cash Flow Ratio-5.918-10%-5.37415.958-134%-4.920-8%4.093-231%9.208-158%
Price To Total Gains Ratio23.059+9%20.93818.298+14%43.498-52%16.564+26%11.135+88%
Quick Ratio--1.4880.989+50%2.596-43%1.508-1%0.961+55%
Return On Assets--0.0020.002+9%0.002+11%0.002-12%0.002-31%
Return On Equity--0.0220.021+5%0.022-3%0.024-11%0.028-23%
Total Gains Per Share--1.740-89.024+5215%90.914-98%-12.519+819%-2.575+248%
Usd Book Value--2807804000.0002681366250.000+5%22511260250.000-88%22153843800.000-87%22475729225.000-88%
Usd Book Value Change Per Share--1.451-89.304+6255%90.653-98%-12.770+980%-2.809+294%
Usd Book Value Per Share--37.56335.872+5%301.041-88%259.168-86%240.702-84%
Usd Dividend Per Share--0.2890.281+3%0.261+11%0.251+15%0.234+23%
Usd Enterprise Value---20282127440.000-27627924285.000+36%-4531664624.293-78%-8269281854.372-59%-2833910216.215-86%
Usd Eps--0.8110.739+10%0.727+12%0.8140%0.815-1%
Usd Free Cash Flow---126720000.0003322250.000-3914%130139750.000-197%204547550.000-162%136764150.000-193%
Usd Free Cash Flow Per Share---1.6950.044-3914%1.742-197%2.403-171%1.541-210%
Usd Free Cash Flow To Equity Per Share--3.5360.293+1108%-3.554+201%3.010+17%5.050-30%
Usd Market Cap2999677370.000+9%2723853560.0002357209715.000+16%1892909875.708+44%2691118745.628+1%3138983833.785-13%
Usd Price Per Share40.130+9%36.44031.535+16%25.200+45%32.181+13%33.509+9%
Usd Profit--60602000.00055226250.000+10%55516500.000+9%68137850.000-11%76244325.000-21%
Usd Revenue--257016000.000443068250.000-42%306048000.000-16%287753450.000-11%268396500.000-4%
Usd Total Gains Per Share--1.740-89.024+5215%90.914-98%-12.519+819%-2.575+248%
 EOD+5 -3MRQTTM+32 -8YOY+14 -265Y+16 -2410Y+12 -28

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1512.374
Price to Book Ratio (EOD)Between0-11.068
Net Profit Margin (MRQ)Greater than00.236
Operating Margin (MRQ)Greater than00.324
Quick Ratio (MRQ)Greater than11.488
Current Ratio (MRQ)Greater than10.848
Debt to Asset Ratio (MRQ)Less than10.922
Debt to Equity Ratio (MRQ)Less than111.745
Return on Equity (MRQ)Greater than0.150.022
Return on Assets (MRQ)Greater than0.050.002
Total5/10 (50.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5056.950
Ma 20Greater thanMa 5038.532
Ma 50Greater thanMa 10039.994
Ma 100Greater thanMa 20037.873
OpenGreater thanClose40.060
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About BankUnited Inc

BankUnited, Inc. operates as the bank holding company for BankUnited, a national banking association that provides a range of banking services in the United States. The company offers deposit products, such as checking, money market deposit, and savings accounts; certificates of deposit; and treasury, commercial payment, and cash management services. Its loans portfolio includes commercial loans, including equipment loans, secured and unsecured lines of credit, formula-based lines of credit, owner-occupied commercial real estate term loans and lines of credit, mortgage warehouse lines, subscription finance facilities, letters of credit, commercial credit cards, small business administration and U.S. department of agriculture product offerings, export-import bank financing products, trade finance, and business acquisition finance credit facilities; commercial real estate loans; residential mortgages; and other consumer loans. The company offers online, mobile, and telephone banking services. It operates through a network of banking centers located in Florida counties and the New York metropolitan area, as well as Dallas, Texas. The company was formerly known as BU Financial Corporation. BankUnited, Inc. was incorporated in 2009 and is headquartered in Miami Lakes, Florida.

Fundamental data was last updated by Penke on 2025-01-14 23:46:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is 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 underpriced.
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 Bankunited earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Bankunited to the Banks - Regional industry mean.
  • A Net Profit Margin of 23.6% means that $0.24 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of BankUnited Inc:

  • The MRQ is 23.6%. The company is making a huge profit. +2
  • The TTM is 13.8%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ23.6%TTM13.8%+9.8%
TTM13.8%YOY19.9%-6.1%
TTM13.8%5Y26.4%-12.6%
5Y26.4%10Y29.8%-3.4%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ23.6%40.2%-16.6%
TTM13.8%31.4%-17.6%
YOY19.9%28.8%-8.9%
5Y26.4%24.7%+1.7%
10Y29.8%21.4%+8.4%
4.3.1.2. Return on Assets

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

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

Let's take a look of the Return on Assets trends of BankUnited Inc:

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

  • Above 15%-20% is considered healthy but always compare Bankunited to the Banks - Regional industry mean.
  • 2.2% Return on Equity means Bankunited generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of BankUnited Inc:

  • The MRQ is 2.2%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.2%TTM2.1%+0.1%
TTM2.1%YOY2.2%-0.2%
TTM2.1%5Y2.4%-0.4%
5Y2.4%10Y2.8%-0.4%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2%2.8%-0.6%
TTM2.1%2.5%-0.4%
YOY2.2%2.7%-0.5%
5Y2.4%2.4%+0.0%
10Y2.8%2.7%+0.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of BankUnited Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Bankunited is operating .

  • Measures how much profit Bankunited 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 Bankunited to the Banks - Regional industry mean.
  • An Operating Margin of 32.4% means the company generated $0.32  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of BankUnited Inc:

  • The MRQ is 32.4%. The company is operating very efficient. +2
  • The TTM is 14.6%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ32.4%TTM14.6%+17.7%
TTM14.6%YOY61.1%-46.5%
TTM14.6%5Y55.8%-41.1%
5Y55.8%10Y57.6%-1.8%
4.3.2.2. Operating Ratio

Measures how efficient Bankunited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • An Operation Ratio of 0.00 means that the operating costs are $0.00 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of BankUnited Inc:

  • The MRQ is -0.005.
  • The TTM is 0.233. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ-0.005TTM0.233-0.238
TTM0.233YOY-0.223+0.456
TTM0.2335Y0.017+0.216
5Y0.01710Y0.140-0.123
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of BankUnited Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Bankunited 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 0.85 means the company has $0.85 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of BankUnited Inc:

  • The MRQ is 0.848. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.255. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.848TTM0.255+0.593
TTM0.255YOY0.554-0.298
TTM0.2555Y0.176+0.079
5Y0.17610Y0.174+0.001
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM0.2552.176-1.921
YOY0.5542.383-1.829
5Y0.1761.117-0.941
10Y0.17411.601-11.427
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Bankunited to the Banks - Regional industry mean.
  • A Quick Ratio of 1.49 means the company can pay off $1.49 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of BankUnited Inc:

  • The MRQ is 1.488. The company is able to pay all its short-term debts with the most liquid assets. +1
  • The TTM is 0.989. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ1.488TTM0.989+0.498
TTM0.989YOY2.596-1.606
TTM0.9895Y1.508-0.519
5Y1.50810Y0.961+0.547
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM0.989-0.015+1.004
YOY2.5962.384+0.212
5Y1.5080.682+0.826
10Y0.96117.526-16.565
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of BankUnited Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Bankunited to Banks - Regional industry mean.
  • A Debt to Asset Ratio of 0.92 means that Bankunited assets are financed with 92.2% credit (debt) and the remaining percentage (100% - 92.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of BankUnited Inc:

  • The MRQ is 0.922. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.925. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.922TTM0.925-0.003
TTM0.925YOY0.377+0.547
TTM0.9255Y0.373+0.551
5Y0.37310Y0.276+0.098
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9220.915+0.007
TTM0.9250.724+0.201
YOY0.3770.326+0.051
5Y0.3730.761-0.388
10Y0.2760.847-0.571
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Bankunited to the Banks - Regional industry mean.
  • A Debt to Equity ratio of 1,174.5% means that company has $11.74 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of BankUnited Inc:

  • The MRQ is 11.745. The company is unable to pay all its debts with equity. -1
  • The TTM is 12.259. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ11.745TTM12.259-0.515
TTM12.259YOY5.628+6.632
TTM12.2595Y5.080+7.180
5Y5.08010Y3.494+1.585
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ11.74510.715+1.030
TTM12.2598.867+3.392
YOY5.6283.978+1.650
5Y5.0809.345-4.265
10Y3.49411.610-8.116
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 Bankunited generates.

  • Above 15 is considered overpriced but always compare Bankunited to the Banks - Regional industry mean.
  • A PE ratio of 11.24 means the investor is paying $11.24 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of BankUnited Inc:

  • The EOD is 12.374. Based on the earnings, the company is underpriced. +1
  • The MRQ is 11.237. Based on the earnings, the company is underpriced. +1
  • The TTM is 14.159. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD12.374MRQ11.237+1.138
MRQ11.237TTM14.159-2.923
TTM14.159YOY8.648+5.511
TTM14.1595Y9.017+5.142
5Y9.01710Y11.183-2.165
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD12.3744.000+8.374
MRQ11.2374.277+6.960
TTM14.1594.718+9.441
YOY8.6485.611+3.037
5Y9.0179.054-0.037
10Y11.1839.531+1.652
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 BankUnited Inc:

  • The EOD is -5.918. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -5.374. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 15.958. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD-5.918MRQ-5.374-0.544
MRQ-5.374TTM15.958-21.332
TTM15.958YOY-4.920+20.878
TTM15.9585Y4.093+11.865
5Y4.09310Y9.208-5.115
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD-5.9182.415-8.333
MRQ-5.3742.582-7.956
TTM15.958-0.320+16.278
YOY-4.9200.514-5.434
5Y4.0930.452+3.641
10Y9.2080.106+9.102
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 Bankunited 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 0.97 means the investor is paying $0.97 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of BankUnited Inc:

  • The EOD is 1.068. Based on the equity, the company is underpriced. +1
  • The MRQ is 0.970. Based on the equity, the company is cheap. +2
  • The TTM is 0.878. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD1.068MRQ0.970+0.098
MRQ0.970TTM0.878+0.092
TTM0.878YOY0.307+0.571
TTM0.8785Y0.345+0.533
5Y0.34510Y0.253+0.092
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD1.0680.452+0.616
MRQ0.9700.483+0.487
TTM0.8780.350+0.528
YOY0.3070.182+0.125
5Y0.3450.620-0.275
10Y0.2530.894-0.641
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 BankUnited Inc.

4.8.1. Institutions holding BankUnited Inc

Institutions are holding 102.359% of the shares of BankUnited Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30BlackRock Inc14.60610.0084109179451229841.1393
2024-09-30Vanguard Group Inc12.59880.00629417460-191302-1.9909
2024-09-30Dimensional Fund Advisors, Inc.6.2610.04144680061970022.1165
2024-09-30State Street Corp5.88760.00654400949-117318-2.5965
2024-09-30AllianceBernstein L.P.4.92270.04536796841078973.0208
2024-09-30Millennium Management LLC3.98010.0514297510872783732.3876
2024-09-30JPMorgan Chase & Co3.34330.00692499112-512218-17.0097
2024-09-30T. Rowe Price Investment Management,Inc.3.26760.05372442528-74815-2.972
2024-09-30American Century Companies Inc2.83980.0449212272420140.095
2024-09-30LSV Asset Management2.64030.15411973590-365920-15.6409
2024-09-30Geode Capital Management, LLC2.30050.00511719596202181.1897
2024-09-30Charles Schwab Investment Management Inc2.19460.01141640410-20721-1.2474
2024-09-30Ameriprise Financial Inc2.11030.01471577438701954.6572
2024-09-30Morgan Stanley - Brokerage Accounts1.7550.00351311809-791451-37.6297
2024-09-30Arrowstreet Capital Limited Partnership1.56170.03621167350628771116.7463
2024-09-30Royce & Associates, LP1.48970.36881113499-210181-15.8785
2024-09-30Goldman Sachs Group Inc1.48440.0065110957326188530.894
2024-09-30Bank of New York Mellon Corp1.26030.0064942038-299319-24.1122
2024-09-30Assenagon Asset Management SA1.16230.058386880623617437.332
2024-09-30Aristotle Capital Boston, LLC1.0710.966800548-37638-4.4904
Total 76.73711.895457360228-345906-0.6%

4.9.2. Funds holding BankUnited Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-12-31iShares Core S&P Small-Cap ETF6.42980.2095480618500
2024-11-30Vanguard Total Stock Mkt Idx Inv3.18640.00552381808-9689-0.4051
2024-11-30Vanguard Small Cap Index2.5210.0471884417110370.5891
2024-12-31iShares Russell 2000 ETF2.41330.0957180388500
2024-12-31Avantis US Small Cap Value ETF1.91270.362814297596120.0428
2024-10-31T. Rowe Price Small-Cap Value1.85740.46091388400-2122-0.1526
2024-12-31SPDR® S&P Regional Banking ETF1.79841.0114134427832000.2386
2024-11-30Vanguard Small Cap Value Index Inv1.70770.0848127645398350.7765
2024-11-30JPMorgan Small Cap Equity A1.6911.1081126404100
2024-09-30JPM US Small Cap Core-Composite1.67411.00141251403-409601-24.6598
2024-09-30JPM Small Cap Equity-MA1.67411.00141251403-409601-24.6598
2024-11-30Vanguard Institutional Extnd Mkt Idx Tr1.49420.0386111691950640.4555
2024-11-30DFA US Small Cap Value I1.46160.2557109250000
2024-09-30T. Rowe Price U.S. SC Value Eq Tr-Z1.04210.486477897413740.1767
2024-10-31Fidelity Small Cap Index1.01890.100276161424840.3272
2024-11-30AB Discovery Value Advisor0.9251.1001691417-44380-6.0316
2024-12-31iShares Russell 2000 Value ETF0.92220.213468931800
2024-12-31SPDR® Portfolio S&P 600™ Sm Cap ETF0.91010.209368027900
2024-12-31SPDR® S&P Bank ETF0.90481.107567631000
2024-12-31Schwab Fundamental U.S. Small CompanyETF0.88180.274965915415200.2311
Total 36.42669.174627228517-840267-3.1%

5.3. Insider Transactions

Insiders are holding 0.991% of the shares of BankUnited Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-19Jay D RichardsSELL250041.18
2024-11-08Thomas M CornishSELL1077839.11
2024-07-31William S RubensteinSELL786438.57
2024-07-22Douglas J PaulsSELL350036.5
2024-07-22Jay D RichardsSELL1014336.61
2024-05-21John N DigiacomoSELL150029.28
2024-03-05Kevin A MalcolmSELL228527.18
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 Assets35,784,745
Total Liabilities32,976,941
Total Stockholder Equity2,807,804
 As reported
Total Liabilities 32,976,941
Total Stockholder Equity+ 2,807,804
Total Assets = 35,784,745

Assets

Total Assets35,784,745
Total Current Assets10,860,828
Long-term Assets77,637
Total Current Assets
Cash And Cash Equivalents 889,868
Short-term Investments 9,081,092
Other Current Assets 889,868
Total Current Assets  (as reported)10,860,828
Total Current Assets  (calculated)10,860,828
+/-0
Long-term Assets
Property Plant Equipment 241,625
Goodwill 77,637
Long Term Investments 9,357,032
Intangible Assets 77,637
Long-term Assets Other -9,598,657
Long-term Assets  (as reported)77,637
Long-term Assets  (calculated)155,274
+/- 77,637

Liabilities & Shareholders' Equity

Total Current Liabilities12,807,292
Long-term Liabilities24,556,207
Total Stockholder Equity2,807,804
Total Current Liabilities
Short-term Debt 3,480,000
Other Current Liabilities 9,327,292
Total Current Liabilities  (as reported)12,807,292
Total Current Liabilities  (calculated)12,807,292
+/-0
Long-term Liabilities
Long term Debt 4,263,554
Capital Lease Obligations 25,140
Long-term Liabilities  (as reported)24,556,207
Long-term Liabilities  (calculated)4,288,694
+/- 20,267,513
Total Stockholder Equity
Common Stock747
Retained Earnings 2,749,314
Accumulated Other Comprehensive Income -238,364
Other Stockholders Equity 296,107
Total Stockholder Equity (as reported)2,807,804
Total Stockholder Equity (calculated)2,807,804
+/-0
Other
Capital Stock747
Cash and Short Term Investments 9,970,960
Common Stock Shares Outstanding 74,492
Liabilities and Stockholders Equity 35,784,745
Net Debt 3,398,826
Net Invested Capital 7,071,358
Net Working Capital -1,946,464
Property Plant and Equipment Gross 241,625
Short Long Term Debt Total 4,288,694



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-31
> Total Assets 
11,129,961
0
11,212,637
11,151,301
10,869,560
10,808,443
10,846,659
11,014,020
11,322,038
12,198,884
12,429,961
12,748,426
12,375,953
12,745,930
13,233,425
14,308,014
15,046,649
15,751,652
17,008,323
17,680,739
19,210,529
19,983,395
21,401,793
22,537,671
23,883,467
24,819,488
26,309,192
27,265,014
27,880,151
27,988,731
28,993,736
29,554,831
30,346,986
30,432,536
31,349,571
31,513,636
32,164,326
32,702,976
33,092,265
32,950,535
32,871,293
33,595,671
34,745,899
35,028,597
35,010,493
35,179,239
35,700,287
35,306,271
35,815,396
36,331,624
36,551,404
36,594,894
37,026,712
37,189,203
35,871,479
35,389,664
35,761,607
35,105,654
35,427,906
35,784,745
35,784,74535,427,90635,105,65435,761,60735,389,66435,871,47937,189,20337,026,71236,594,89436,551,40436,331,62435,815,39635,306,27135,700,28735,179,23935,010,49335,028,59734,745,89933,595,67132,871,29332,950,53533,092,26532,702,97632,164,32631,513,63631,349,57130,432,53630,346,98629,554,83128,993,73627,988,73127,880,15127,265,01426,309,19224,819,48823,883,46722,537,67121,401,79319,983,39519,210,52917,680,73917,008,32315,751,65215,046,64914,308,01413,233,42512,745,93012,375,95312,748,42612,429,96112,198,88411,322,03811,014,02010,846,65910,808,44310,869,56011,151,30111,212,637011,129,961
   > Total Current Assets 
0
0
189,806
102,934
571,073
408,481
351,224
387,936
300,542
309,049
161,559
343,693
4,663,834
4,737,093
4,357,323
4,394,473
3,887,765
3,786,664
4,467,255
4,649,727
4,766,537
4,756,038
4,960,347
4,933,860
5,123,033
5,588,163
6,041,580
6,206,061
6,521,897
6,650,706
6,955,687
7,186,073
6,875,414
199,750
379,256
279,799
382,073
241,451
442,833
230,228
214,673
766,698
402,231
369,776
397,716
1,049,796
895,348
507,022
314,857
697,492
513,773
726,138
572,647
10,437,597
9,445,106
9,278,369
588,283
598,476
804,452
10,860,828
10,860,828804,452598,476588,2839,278,3699,445,10610,437,597572,647726,138513,773697,492314,857507,022895,3481,049,796397,716369,776402,231766,698214,673230,228442,833241,451382,073279,799379,256199,7506,875,4147,186,0736,955,6876,650,7066,521,8976,206,0616,041,5805,588,1635,123,0334,933,8604,960,3474,756,0384,766,5374,649,7274,467,2553,786,6643,887,7654,394,4734,357,3234,737,0934,663,834343,693161,559309,049300,542387,936351,224408,481571,073102,934189,80600
       Cash And Cash Equivalents 
60,593
0
166,908
54,575
560,211
408,481
338,640
381,640
300,542
309,049
161,559
343,693
491,422
457,616
211,040
522,525
250,641
259,769
375,708
345,398
180,843
301,294
162,647
272,414
263,494
237,338
356,148
258,000
448,313
239,417
228,360
292,601
194,582
199,750
379,256
279,799
382,073
241,451
442,833
230,228
214,673
766,698
402,231
369,776
397,716
1,049,796
895,348
507,022
314,857
697,492
513,773
726,138
572,647
903,998
301,169
391,885
588,283
421,216
433,452
889,868
889,868433,452421,216588,283391,885301,169903,998572,647726,138513,773697,492314,857507,022895,3481,049,796397,716369,776402,231766,698214,673230,228442,833241,451382,073279,799379,256199,750194,582292,601228,360239,417448,313258,000356,148237,338263,494272,414162,647301,294180,843345,398375,708259,769250,641522,525211,040457,616491,422343,693161,559309,049300,542381,640338,640408,481560,21154,575166,908060,593
       Short-term Investments 
295,622
0
0
0
2,926,602
3,426,596
3,769,368
3,893,076
4,181,977
4,661,945
4,758,509
4,783,646
4,172,412
4,279,477
4,146,283
3,871,948
3,637,124
3,526,895
4,091,547
4,304,329
4,585,694
4,454,744
4,797,700
4,661,446
4,859,539
5,350,825
5,685,432
5,948,061
6,073,584
6,411,289
6,727,327
6,893,472
6,680,832
6,755,501
7,103,068
7,227,403
0
8,374,624
8,138,708
7,970,656
0
7,874,601
8,693,628
9,300,883
0
9,244,784
10,232,035
10,329,691
10,064,198
10,572,098
10,103,504
9,797,427
9,755,327
9,533,599
9,143,937
8,886,484
8,877,354
8,881,435
8,907,797
9,081,092
9,081,0928,907,7978,881,4358,877,3548,886,4849,143,9379,533,5999,755,3279,797,42710,103,50410,572,09810,064,19810,329,69110,232,0359,244,78409,300,8838,693,6287,874,60107,970,6568,138,7088,374,62407,227,4037,103,0686,755,5016,680,8326,893,4726,727,3276,411,2896,073,5845,948,0615,685,4325,350,8254,859,5394,661,4464,797,7004,454,7444,585,6944,304,3294,091,5473,526,8953,637,1243,871,9484,146,2834,279,4774,172,4124,783,6464,758,5094,661,9454,181,9773,893,0763,769,3683,426,5962,926,602000295,622
       Net Receivables 
0
0
22,898
48,359
10,862
0
12,584
6,296
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
23,154,988
23,184,278
23,834,889
23,505,187
23,608,719
23,140,133
22,709,432
22,648,354
23,638,596
23,244,586
23,969,775
24,136,061
24,738,042
24,734,102
24,463,157
0
0
0
0
0
0000024,463,15724,734,10224,738,04224,136,06123,969,77523,244,58623,638,59622,648,35422,709,43223,140,13323,608,71923,505,18723,834,88923,184,27823,154,988000000000000000000000000000000006,29612,584010,86248,35922,89800
       Other Current Assets 
0
0
0
0
0
0
0
0
6,700,252
0
0
0
0
0
0
0
7,104,144
8,006,987
8,017,443
8,256,611
9,273,652
10,144,375
10,933,912
12,234,258
13,109,050
13,070,133
13,743,324
14,223,441
14,372,437
14,015,013
14,377,781
14,528,983
15,837,453
22,558,143
22,919,501
22,993,601
22,568,251
23,022,158
23,435,559
23,702,278
23,857,892
23,910,432
24,649,372
24,395,362
24,499,075
23,948,310
23,662,373
23,576,402
14,517,921
10,572,098
948,773
1,292,138
736,340
1,071,998
464,169
560,914
588,283
598,476
804,452
889,868
889,868804,452598,476588,283560,914464,1691,071,998736,3401,292,138948,77310,572,09814,517,92123,576,40223,662,37323,948,31024,499,07524,395,36224,649,37223,910,43223,857,89223,702,27823,435,55923,022,15822,568,25122,993,60122,919,50122,558,14315,837,45314,528,98314,377,78114,015,01314,372,43714,223,44113,743,32413,070,13313,109,05012,234,25810,933,91210,144,3759,273,6528,256,6118,017,4438,006,9877,104,14400000006,700,25200000000
   > Long-term Assets 
0
0
3,306,285
3,149,263
2,995,613
3,495,515
3,838,203
3,961,827
4,321,244
4,908,315
4,828,651
4,853,601
4,375,240
4,483,884
4,358,087
4,091,004
4,054,740
3,958,001
4,523,625
4,774,401
5,170,340
5,082,982
5,507,534
5,369,553
5,651,384
6,161,192
6,524,288
6,835,512
6,985,817
7,323,012
7,660,268
7,839,775
7,634,119
7,674,643
8,050,814
8,240,236
9,214,002
9,439,367
9,213,873
9,018,029
8,798,728
8,918,541
9,694,296
10,263,459
10,113,702
10,181,133
11,142,566
11,222,847
10,918,420
11,467,415
11,000,319
10,716,541
10,666,935
77,637
77,637
77,637
35,173,324
34,507,178
34,623,454
77,637
77,63734,623,45434,507,17835,173,32477,63777,63777,63710,666,93510,716,54111,000,31911,467,41510,918,42011,222,84711,142,56610,181,13310,113,70210,263,4599,694,2968,918,5418,798,7289,018,0299,213,8739,439,3679,214,0028,240,2368,050,8147,674,6437,634,1197,839,7757,660,2687,323,0126,985,8176,835,5126,524,2886,161,1925,651,3845,369,5535,507,5345,082,9825,170,3404,774,4014,523,6253,958,0014,054,7404,091,0044,358,0874,483,8844,375,2404,853,6014,828,6514,908,3154,321,2443,961,8273,838,2033,495,5152,995,6133,149,2633,306,28500
       Property Plant Equipment 
10,646
0
0
0
50,591
0
0
0
70,600
0
0
0
127,335
0
0
0
196,483
208,559
199,567
242,448
314,558
366,033
418,253
401,754
483,518
479,490
478,937
515,913
539,914
559,234
573,075
588,207
599,502
591,339
591,267
661,677
702,354
710,209
707,680
696,899
698,153
684,563
689,965
676,321
663,517
681,003
667,935
659,935
640,726
627,146
605,769
579,693
539,799
526,311
514,734
460,146
371,909
329,025
266,815
241,625
241,625266,815329,025371,909460,146514,734526,311539,799579,693605,769627,146640,726659,935667,935681,003663,517676,321689,965684,563698,153696,899707,680710,209702,354661,677591,267591,339599,502588,207573,075559,234539,914515,913478,937479,490483,518401,754418,253366,033314,558242,448199,567208,559196,483000127,33500070,60000050,59100010,646
       Goodwill 
0
0
0
0
0
0
0
0
67,231
0
0
0
67,231
0
0
0
67,000
0
0
0
67,000
0
0
0
78,000
0
0
0
78,000
0
0
0
77,796
77,751
77,740
77,729
77,718
77,707
77,696
77,685
77,674
0
0
0
0
77,637
77,637
77,637
77,637
77,637
77,637
77,637
77,637
77,637
77,637
77,637
77,637
77,637
77,637
77,637
77,63777,63777,63777,63777,63777,63777,63777,63777,63777,63777,63777,63777,63777,63777,637000077,67477,68577,69677,70777,71877,72977,74077,75177,79600078,00000078,00000067,00000067,00000067,23100067,23100000000
       Long Term Investments 
0
0
0
0
0
0
3,762,778
3,962,158
4,092,608
4,655
2,970
6,412
2,129
2,407
1,539
844
194
1,420
1,525
2,119
11,399
11,865
71,212
60,791
57,410
60,849
42,582
52,393
51,198
42,841
39,016
41,507
44,097
6,801,995
7,149,897
7,264,582
8,203,870
8,403,354
8,363,467
8,016,988
7,807,163
7,892,256
8,696,251
9,304,699
9,201,359
9,258,554
10,396,994
10,485,275
10,200,057
10,762,632
10,316,913
10,059,211
10,049,499
9,918,296
9,461,696
8,886,484
9,187,438
9,177,568
9,169,608
9,357,032
9,357,0329,169,6089,177,5689,187,4388,886,4849,461,6969,918,29610,049,49910,059,21110,316,91310,762,63210,200,05710,485,27510,396,9949,258,5549,201,3599,304,6998,696,2517,892,2567,807,1638,016,9888,363,4678,403,3548,203,8707,264,5827,149,8976,801,99544,09741,50739,01642,84151,19852,39342,58260,84957,41060,79171,21211,86511,3992,1191,5251,4201948441,5392,4072,1296,4122,9704,6554,092,6083,962,1583,762,778000000
       Intangible Assets 
60,981
0
0
60,759
69,011
68,919
68,835
68,751
1,436
70
70,142
69,955
2,537
69,586
69,413
69,240
69,067
68,898
68,737
68,575
68,414
68,256
78,511
78,408
78,330
78,255
78,185
78,116
78,047
77,980
77,919
77,857
77,796
77,751
77,740
77,729
77,718
77,707
77,696
77,685
77,674
77,663
77,652
77,641
77,637
77,637
77,637
77,637
77,637
77,637
77,637
77,637
77,637
77,637
77,637
77,637
0
0
77,637
77,637
77,63777,6370077,63777,63777,63777,63777,63777,63777,63777,63777,63777,63777,63777,63777,64177,65277,66377,67477,68577,69677,70777,71877,72977,74077,75177,79677,85777,91977,98078,04778,11678,18578,25578,33078,40878,51168,25668,41468,57568,73768,89869,06769,24069,41369,5862,53769,95570,142701,43668,75168,83568,91969,01160,7590060,981
       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
8,932,012
9,127,342
8,561,184
8,311,482
9,067,483
9,320,934
9,882,914
9,774,707
10,465,309
11,274,440
10,974,324
10,495,771
0
0
0
0
0
0
0
0
0
0
0
0000000000010,495,77110,974,32411,274,44010,465,3099,774,7079,882,9149,320,9349,067,4838,311,4828,561,1849,127,3428,932,0120000000000000000000000000000000000000
       Long-term Assets Other 
0
0
-3,306,285
-3,149,263
-2,995,613
-3,495,515
-3,838,203
-3,961,827
-4,321,244
-4,908,315
-4,828,651
-4,853,601
-4,375,240
-4,483,884
-4,358,087
-4,091,004
-4,054,740
-3,958,001
-4,523,625
-4,774,401
-5,170,340
-5,082,982
-5,507,534
-5,369,553
-5,651,384
-6,161,192
-6,524,288
-6,835,512
-6,985,817
-7,323,012
-7,660,268
-7,839,775
-7,634,119
-7,674,643
-8,050,814
-8,240,236
-9,214,002
-9,439,367
-9,213,873
-9,018,029
-8,798,728
-8,918,541
-9,694,296
-10,263,459
-10,113,702
-10,181,133
-11,142,566
-11,222,847
-10,918,420
-11,467,415
-11,000,319
-10,716,541
-293,480
-10,444,607
-9,976,430
-9,346,630
1,105,345
801,970
598,502
-9,598,657
-9,598,657598,502801,9701,105,345-9,346,630-9,976,430-10,444,607-293,480-10,716,541-11,000,319-11,467,415-10,918,420-11,222,847-11,142,566-10,181,133-10,113,702-10,263,459-9,694,296-8,918,541-8,798,728-9,018,029-9,213,873-9,439,367-9,214,002-8,240,236-8,050,814-7,674,643-7,634,119-7,839,775-7,660,268-7,323,012-6,985,817-6,835,512-6,524,288-6,161,192-5,651,384-5,369,553-5,507,534-5,082,982-5,170,340-4,774,401-4,523,625-3,958,001-4,054,740-4,091,004-4,358,087-4,483,884-4,375,240-4,853,601-4,828,651-4,908,315-4,321,244-3,961,827-3,838,203-3,495,515-2,995,613-3,149,263-3,306,28500
> Total Liabilities 
10,035,701
0
10,007,781
9,908,462
2,259,818
2,271,158
2,289,979
2,272,182
2,236,131
2,231,412
2,226,978
10,995,699
1,925,094
2,017,701
2,198,249
2,369,760
2,414,313
2,473,508
2,698,788
2,593,648
3,318,559
3,293,678
3,743,697
4,093,816
4,411,009
4,661,420
5,346,665
5,621,911
5,642,157
5,177,382
5,352,608
5,273,828
5,173,830
4,798,816
5,473,799
5,348,780
5,198,749
5,428,701
5,734,661
5,334,470
4,909,839
5,572,988
5,372,931
4,841,052
3,845,494
3,743,927
3,403,144
3,152,541
2,626,416
4,116,291
4,726,166
34,113,909
34,590,731
8,270,787
6,690,302
5,880,197
33,183,686
32,465,262
32,728,558
32,976,941
32,976,94132,728,55832,465,26233,183,6865,880,1976,690,3028,270,78734,590,73134,113,9094,726,1664,116,2912,626,4163,152,5413,403,1443,743,9273,845,4944,841,0525,372,9315,572,9884,909,8395,334,4705,734,6615,428,7015,198,7495,348,7805,473,7994,798,8165,173,8305,273,8285,352,6085,177,3825,642,1575,621,9115,346,6654,661,4204,411,0094,093,8163,743,6973,293,6783,318,5592,593,6482,698,7882,473,5082,414,3132,369,7602,198,2492,017,7011,925,09410,995,6992,226,9782,231,4122,236,1312,272,1822,289,9792,271,1582,259,8189,908,46210,007,781010,035,701
   > Total Current Liabilities 
0
0
114,203
111,056
0
3,990
9,070,393
9,189,349
53,171
91,414
124,642
2,219,316
8,175
1,245
1,644
6,015
12,946,741
13,597,286
14,735,519
15,427,555
16,830,314
17,554,917
18,990,388
19,991,708
21,248,000
22,162,000
23,585,000
24,499,000
25,069,000
25,063,000
26,020,000
26,537,000
26,927,000
27,006,000
27,856,000
28,045,000
28,846,103
29,385,024
29,829,620
29,646,348
29,495,424
30,684,272
30,617,488
26,777,210
27,675,816
27,732,082
31,222,400
28,315,273
29,637,102
28,740,275
13,650,056
14,089,109
13,211,132
14,916,642
13,279,735
12,196,523
10,238,775
11,957,522
12,170,785
12,807,292
12,807,29212,170,78511,957,52210,238,77512,196,52313,279,73514,916,64213,211,13214,089,10913,650,05628,740,27529,637,10228,315,27331,222,40027,732,08227,675,81626,777,21030,617,48830,684,27229,495,42429,646,34829,829,62029,385,02428,846,10328,045,00027,856,00027,006,00026,927,00026,537,00026,020,00025,063,00025,069,00024,499,00023,585,00022,162,00021,248,00019,991,70818,990,38817,554,91716,830,31415,427,55514,735,51913,597,28612,946,7416,0151,6441,2458,1752,219,316124,64291,41453,1719,189,3499,070,3933,9900111,056114,20300
       Short-term Debt 
0
0
0
0
0
0
2,245,744
2,240,937
2,236,131
11,199
42,581
2,219,316
8,175
1,245
1,644
6,015
2,414,313
2,473,508
2,698,788
2,593,648
3,318,559
3,293,678
3,743,697
4,093,816
4,008,464
4,258,683
4,943,903
5,219,125
5,239,348
4,774,565
4,949,785
3,250,000
4,546,000
4,096,000
4,771,000
2,550,000
4,146,000
4,276,000
3,081,000
0
0
0
0
0
2,219,316
0
0
0
0
0
4,005,000
5,295,000
4,529,958
7,550,000
5,975,000
4,840,000
4,239,962
3,905,000
3,285,000
3,480,000
3,480,0003,285,0003,905,0004,239,9624,840,0005,975,0007,550,0004,529,9585,295,0004,005,000000002,219,316000003,081,0004,276,0004,146,0002,550,0004,771,0004,096,0004,546,0003,250,0004,949,7854,774,5655,239,3485,219,1254,943,9034,258,6834,008,4644,093,8163,743,6973,293,6783,318,5592,593,6482,698,7882,473,5082,414,3136,0151,6441,2458,1752,219,31642,58111,1992,236,1312,240,9372,245,744000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,387,736
0
0
0
4,480,533
4,258,683
4,943,903
5,219,125
5,703,719
5,207,429
5,381,130
3,250,000
4,546,000
4,096,000
4,771,000
2,550,000
4,146,000
4,276,000
3,081,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000003,081,0004,276,0004,146,0002,550,0004,771,0004,096,0004,546,0003,250,0005,381,1305,207,4295,703,7195,219,1254,943,9034,258,6834,480,5330003,387,73600000000000000000000
       Accounts payable 
7,666,775
0
114,203
111,056
7,163,728
6,901,891
6,824,649
6,948,412
53,171
80
82,061
5,116
8,538,073
8,745,423
9,030,915
9,848,103
10,532,428
11,123,778
12,036,731
12,833,907
13,511,755
14,261,239
15,246,691
15,897,892
16,938,501
17,514,334
18,232,053
18,836,309
19,490,890
19,924,364
20,777,840
21,223,244
21,878,479
22,239,648
22,177,950
22,305,290
23,474,223
23,679,283
23,922,400
23,956,428
24,394,591
25,000,771
26,070,424
26,597,210
27,495,816
27,732,082
28,609,269
28,116,273
29,438,102
28,541,275
28,460,899
27,349,075
27,509,334
0
0
26,112,666
0
0
0
0
000026,112,6660027,509,33427,349,07528,460,89928,541,27529,438,10228,116,27328,609,26927,732,08227,495,81626,597,21026,070,42425,000,77124,394,59123,956,42823,922,40023,679,28323,474,22322,305,29022,177,95022,239,64821,878,47921,223,24420,777,84019,924,36419,490,89018,836,30918,232,05317,514,33416,938,50115,897,89215,246,69114,261,23913,511,75512,833,90712,036,73111,123,77810,532,4289,848,1039,030,9158,745,4238,538,0735,11682,0618053,1716,948,4126,824,6496,901,8917,163,728111,056114,20307,666,775
       Other Current Liabilities 
0
0
-114,203
-111,056
0
0
6,824,649
6,948,412
7,364,714
80,215
82,061
-2,219,316
8,538,073
8,745,423
9,030,915
9,848,103
10,532,428
11,123,778
12,036,731
12,833,907
13,511,755
14,261,239
15,246,691
15,897,892
16,938,501
17,514,334
18,232,053
18,836,309
19,490,890
19,924,364
20,777,840
21,223,244
21,878,479
22,239,648
22,177,950
22,480,290
23,649,223
23,854,283
24,021,400
24,131,428
24,494,591
25,000,771
26,170,424
26,777,210
27,675,816
27,732,082
28,609,269
28,315,273
29,637,102
28,740,275
9,645,056
8,794,109
8,681,174
7,366,642
7,304,735
7,356,523
5,998,813
8,052,522
8,885,785
9,327,292
9,327,2928,885,7858,052,5225,998,8137,356,5237,304,7357,366,6428,681,1748,794,1099,645,05628,740,27529,637,10228,315,27328,609,26927,732,08227,675,81626,777,21026,170,42425,000,77124,494,59124,131,42824,021,40023,854,28323,649,22322,480,29022,177,95022,239,64821,878,47921,223,24420,777,84019,924,36419,490,89018,836,30918,232,05317,514,33416,938,50115,897,89215,246,69114,261,23913,511,75512,833,90712,036,73111,123,77810,532,4289,848,1039,030,9158,745,4238,538,073-2,219,31682,06180,2157,364,7146,948,4126,824,64900-111,056-114,20300
   > Long-term Liabilities 
0
0
2,264,813
2,275,697
2,259,818
2,271,158
2,289,979
2,272,182
2,236,131
2,231,412
2,226,978
2,218,695
1,925,094
2,017,701
2,198,249
2,369,760
2,414,313
2,473,508
2,698,788
2,593,648
3,318,559
3,293,678
3,743,697
4,093,816
4,411,009
4,661,420
5,346,665
5,621,911
5,642,157
5,177,382
5,352,608
5,273,828
5,173,830
4,798,816
5,473,799
5,348,780
5,198,749
5,428,701
5,734,661
5,334,470
4,909,839
5,572,988
5,372,931
4,841,052
3,845,494
3,743,927
3,403,144
3,152,541
2,626,416
4,116,291
4,726,166
34,113,909
34,590,731
8,270,787
6,690,302
5,880,197
22,944,911
20,507,740
20,557,773
24,556,207
24,556,20720,557,77320,507,74022,944,9115,880,1976,690,3028,270,78734,590,73134,113,9094,726,1664,116,2912,626,4163,152,5413,403,1443,743,9273,845,4944,841,0525,372,9315,572,9884,909,8395,334,4705,734,6615,428,7015,198,7495,348,7805,473,7994,798,8165,173,8305,273,8285,352,6085,177,3825,642,1575,621,9115,346,6654,661,4204,411,0094,093,8163,743,6973,293,6783,318,5592,593,6482,698,7882,473,5082,414,3132,369,7602,198,2492,017,7011,925,0942,218,6952,226,9782,231,4122,236,1312,272,1822,289,9792,271,1582,259,8182,275,6972,264,81300
       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
402,545
402,737
402,762
402,786
402,809
402,817
402,823
402,828
402,830
402,816
402,799
402,780
402,749
402,701
403,661
403,832
429,338
428,579
722,332
722,592
722,495
721,753
721,639
721,527
721,416
721,291
721,166
721,045
720,923
720,787
715,302
715,197
0
0
0
0
0000715,197715,302720,787720,923721,045721,166721,291721,416721,527721,639721,753722,495722,592722,332428,579429,338403,832403,661402,701402,749402,780402,799402,816402,830402,828402,823402,817402,809402,786402,762402,737402,545000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
-2,245,744
-2,240,937
-2,236,131
-11,199
-42,581
-2,219,316
-8,175
-1,245
-1,644
-6,015
-2,414,313
-2,473,508
-2,698,788
-2,593,648
-3,318,559
-3,293,678
-3,743,697
-4,093,816
-4,008,464
-4,258,683
-4,943,903
-5,219,125
-5,239,348
-4,774,565
-4,949,785
-3,250,000
-4,546,000
-4,096,000
-4,771,000
-2,550,000
-4,146,000
-4,267,861
-3,072,074
8,920
34,248
33,309
0
32,966
-2,186,753
31,509
0
30,650
30,216
29,764
-3,975,692
-5,266,150
-4,501,569
-7,522,092
-5,947,576
-4,813,032
-4,213,461
-3,878,850
-3,259,353
-3,454,860
-3,454,860-3,259,353-3,878,850-4,213,461-4,813,032-5,947,576-7,522,092-4,501,569-5,266,150-3,975,69229,76430,21630,650031,509-2,186,75332,966033,30934,2488,920-3,072,074-4,267,861-4,146,000-2,550,000-4,771,000-4,096,000-4,546,000-3,250,000-4,949,785-4,774,565-5,239,348-5,219,125-4,943,903-4,258,683-4,008,464-4,093,816-3,743,697-3,293,678-3,318,559-2,593,648-2,698,788-2,473,508-2,414,313-6,015-1,644-1,245-8,175-2,219,316-42,581-11,199-2,236,131-2,240,937-2,245,744000000
       Long-term Liabilities Other 
0
0
0
0
0
0
255,358
292,520
132,742
157
202,057
314,025
114,281
140,256
151,552
204,337
171,210
174,662
258,232
213,015
327,681
312,861
265,070
335,395
290,059
379,482
399,328
433,704
328,675
353,971
282,468
5,305,270
5,039,615
4,757,400
5,669,389
5,555,678
5,188,521
5,522,602
5,799,294
5,506,000
4,966,585
5,650,192
5,098,090
4,663,971
3,629,170
3,663,569
3,207,836
3,172,797
2,419,117
4,008,826
4,863,322
6,043,789
6,170,474
8,264,124
6,791,215
0
0
0
0
0
000006,791,2158,264,1246,170,4746,043,7894,863,3224,008,8262,419,1173,172,7973,207,8363,663,5693,629,1704,663,9715,098,0905,650,1924,966,5855,506,0005,799,2945,522,6025,188,5215,555,6785,669,3894,757,4005,039,6155,305,270282,468353,971328,675433,704399,328379,482290,059335,395265,070312,861327,681213,015258,232174,662171,210204,337151,552140,256114,281314,025202,057157132,742292,520255,358000000
       Deferred Long Term Liability 
0
0
0
0
0
0
44,235
31,245
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000000000000031,24544,235000000
> Total Stockholder Equity
1,094,260
0
1,204,856
1,242,839
1,253,508
1,436,952
1,476,673
1,500,906
1,535,280
1,644,933
1,692,251
1,752,727
1,806,680
1,843,795
1,852,709
1,885,814
1,928,698
1,979,704
2,014,572
2,040,169
2,052,534
2,115,617
2,146,335
2,210,568
2,243,898
2,264,252
2,331,146
2,373,090
2,418,429
2,533,014
2,580,820
2,623,489
3,026,062
3,032,672
3,099,433
3,074,888
2,923,833
2,923,390
2,867,910
2,909,275
2,980,779
2,516,129
2,755,053
2,864,824
2,983,012
3,061,835
3,161,543
3,096,674
3,037,761
2,861,232
2,506,017
2,480,985
2,435,981
2,481,394
2,526,310
2,524,070
2,577,921
2,640,392
2,699,348
2,807,804
2,807,8042,699,3482,640,3922,577,9212,524,0702,526,3102,481,3942,435,9812,480,9852,506,0172,861,2323,037,7613,096,6743,161,5433,061,8352,983,0122,864,8242,755,0532,516,1292,980,7792,909,2752,867,9102,923,3902,923,8333,074,8883,099,4333,032,6723,026,0622,623,4892,580,8202,533,0142,418,4292,373,0902,331,1462,264,2522,243,8982,210,5682,146,3352,115,6172,052,5342,040,1692,014,5721,979,7041,928,6981,885,8141,852,7091,843,7951,806,6801,752,7271,692,2511,644,9331,535,2801,500,9061,476,6731,436,9521,253,5081,242,8391,204,85601,094,260
   Common Stock
928
0
93
930
930
972
972
973
977
940
940
945
950
1,005
1,006
1,009
1,010
1,017
1,017
1,017
1,017
1,034
1,035
1,035
1,036
1,041
1,042
1,041
1,042
1,068
1,068
1,068
1,068
1,061
1,062
1,037
991
984
953
951
951
924
924
924
931
933
932
900
856
841
779
776
757
744
744
744
744
748
748
747
7477487487447447447447577767798418569009329339319249249249519519539849911,0371,0621,0611,0681,0681,0681,0681,0421,0411,0421,0411,0361,0351,0351,0341,0171,0171,0171,0171,0101,0091,0061,005950945940940977973972972930930930928
   Retained Earnings 
146,510
0
230,929
261,968
269,781
187,873
217,720
249,124
276,216
308,946
340,470
372,542
413,385
439,908
472,190
504,702
535,263
568,575
595,161
626,761
651,627
675,763
700,063
780,011
813,894
846,288
880,531
908,897
949,681
988,934
1,032,308
1,077,042
1,471,781
1,525,174
1,592,157
1,667,092
1,697,822
1,742,530
1,803,360
1,859,055
1,927,735
1,851,040
1,905,639
1,950,288
2,013,715
2,091,124
2,173,698
2,239,963
2,345,342
2,391,526
2,438,050
2,506,539
2,551,400
2,585,981
2,623,926
2,650,850
2,650,956
2,677,403
2,709,503
2,749,314
2,749,3142,709,5032,677,4032,650,9562,650,8502,623,9262,585,9812,551,4002,506,5392,438,0502,391,5262,345,3422,239,9632,173,6982,091,1242,013,7151,950,2881,905,6391,851,0401,927,7351,859,0551,803,3601,742,5301,697,8221,667,0921,592,1571,525,1741,471,7811,077,0421,032,308988,934949,681908,897880,531846,288813,894780,011700,063675,763651,627626,761595,161568,575535,263504,702472,190439,908413,385372,542340,470308,946276,216249,124217,720187,873269,781261,968230,9290146,510
   Capital Surplus 
0
0
0
0
0
0
1,220,782
1,230,819
1,240,068
1,290
1,298,201
1,304,263
1,308,315
1,312,518
1,317,449
1,327,164
1,334,945
1,339,996
1,344,106
1,348,964
1,353,538
1,389,392
1,394,103
1,399,003
1,406,786
1,411,295
1,415,758
1,420,622
1,426,459
1,484,398
1,488,159
1,492,790
1,498,227
1,450,107
1,455,554
1,364,864
1,220,147
1,179,235
1,080,966
1,077,946
1,083,920
987,757
991,509
995,438
1,017,518
1,008,603
1,011,786
885,873
707,503
626,564
387,583
381,411
321,729
269,353
274,202
279,672
0
0
0
0
0000279,672274,202269,353321,729381,411387,583626,564707,503885,8731,011,7861,008,6031,017,518995,438991,509987,7571,083,9201,077,9461,080,9661,179,2351,220,1471,364,8641,455,5541,450,1071,498,2271,492,7901,488,1591,484,3981,426,4591,420,6221,415,7581,411,2951,406,7861,399,0031,394,1031,389,3921,353,5381,348,9641,344,1061,339,9961,334,9451,327,1641,317,4491,312,5181,308,3151,304,2631,298,2011,2901,240,0681,230,8191,220,782000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
950,399
950,403
950,831
1,212,013
1,220,782
1,230,819
1,240,068
2,580,558
2,596,402
2,608,526
2,616,630
1,312,518
1,317,449
1,327,164
1,334,945
1,339,996
1,344,106
1,348,964
1,353,538
1,389,392
1,394,103
1,399,003
1,406,786
1,411,295
1,415,758
1,420,622
1,426,459
1,484,398
1,488,159
1,492,790
1,498,227
1,450,107
1,455,554
1,364,864
1,220,147
1,179,235
1,080,966
1,077,946
1,083,920
987,757
991,509
995,438
1,017,518
1,008,603
1,011,786
885,873
707,503
626,564
387,583
381,411
321,729
269,353
274,202
279,672
283,642
286,169
290,719
296,107
296,107290,719286,169283,642279,672274,202269,353321,729381,411387,583626,564707,503885,8731,011,7861,008,6031,017,518995,438991,509987,7571,083,9201,077,9461,080,9661,179,2351,220,1471,364,8641,455,5541,450,1071,498,2271,492,7901,488,1591,484,3981,426,4591,420,6221,415,7581,411,2951,406,7861,399,0031,394,1031,389,3921,353,5381,348,9641,344,1061,339,9961,334,9451,327,1641,317,4491,312,5182,616,6302,608,5262,596,4022,580,5581,240,0681,230,8191,220,7821,212,013950,831950,403950,39900



5.3. Balance Sheets

Currency in USD. All numbers in thousands.