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

Bank of Hawaii Corporation
Buy, Hold or Sell?

Let's analyze Bank of Hawaii Corporation together

I guess you are interested in Bank of Hawaii 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 Bank of Hawaii 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 Bank of Hawaii Corporation

I send you an email if I find something interesting about Bank of Hawaii Corporation.

1. Quick Overview

1.1. Quick analysis of Bank of Hawaii Corporation (30 sec.)










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

How much money do you get?

How much money do you get?
$3.06
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$41.90
Expected worth in 1 year
$49.49
How sure are you?
92.5%

+ What do you gain per year?

Total Gains per Share
$10.65
Return On Investment
14.4%

For what price can you sell your share?

Current Price per Share
$74.08
Expected price per share
$71.33 - $79.81
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Bank of Hawaii Corporation (5 min.)




Live pricePrice per Share (EOD)
$74.08
Intrinsic Value Per Share
$-137.99 - $11.96
Total Value Per Share
$-96.09 - $53.87

2.2. Growth of Bank of Hawaii Corporation (5 min.)




Is Bank of Hawaii Corporation growing?

Current yearPrevious yearGrowGrow %
How rich?$1.6b$1.3b$183.7m12.0%

How much money is Bank of Hawaii Corporation making?

Current yearPrevious yearGrowGrow %
Making money$35.3m$50.5m-$15.2m-43.1%
Net Profit Margin16.8%29.6%--

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

2.3. Financial Health of Bank of Hawaii Corporation (5 min.)




2.4. Comparing to competitors in the Banks - Regional industry (5 min.)




  Industry Rankings (Banks - Regional)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Bank of Hawaii Corporation?

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

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

Speculation

The Price per Share of Bank of Hawaii Corporation is $74.08. 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 Bank of Hawaii Corporation.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Bank of Hawaii Corporation, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $41.90. Based on the TTM, the Book Value Change Per Share is $1.90 per quarter. Based on the YOY, the Book Value Change Per Share is $0.51 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 $0.76 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Bank of Hawaii Corporation.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps1.021.4%0.891.2%1.221.6%1.201.6%1.161.6%
Usd Book Value Change Per Share1.321.8%1.902.6%0.510.7%0.500.7%0.450.6%
Usd Dividend Per Share0.791.1%0.761.0%0.751.0%0.731.0%0.620.8%
Usd Total Gains Per Share2.122.9%2.663.6%1.271.7%1.231.7%1.071.4%
Usd Price Per Share62.77-63.71-55.14-69.42-72.38-
Price to Earnings Ratio15.46-18.22-11.14-14.78-15.86-
Price-to-Total Gains Ratio29.65-31.10-45.62-52.77-69.90-
Price to Book Ratio1.50-1.67-1.63-1.96-2.32-
Price-to-Total Gains Ratio29.65-31.10-45.62-52.77-69.90-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share74.08
Number of shares13
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.760.73
Usd Book Value Change Per Share1.900.50
Usd Total Gains Per Share2.661.23
Gains per Quarter (13 shares)34.6015.93
Gains per Year (13 shares)138.4063.73
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
14099128382654
2791972667652118
311929640411378182
4159395542151104246
5199493680189130310
6238592818227156374
7278691956265182438
83187891094302207502
93588881232340233566
103979871370378259630

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%143.00.00.0100.0%
Book Value Change Per Share4.00.00.0100.0%9.03.00.075.0%16.04.00.080.0%36.04.00.090.0%113.030.00.079.0%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%143.00.00.0100.0%
Total Gains per Share4.00.00.0100.0%9.03.00.075.0%17.03.00.085.0%37.03.00.092.5%124.019.00.086.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Bank of Hawaii 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--1.3241.897-30%0.514+157%0.499+166%0.448+196%
Book Value Per Share--41.90138.546+9%33.923+24%35.682+17%31.849+32%
Current Ratio--0.1156.059-98%108.349-100%250.163-100%125.734-100%
Debt To Asset Ratio--0.9300.935-1%0.944-1%0.936-1%0.9320%
Debt To Equity Ratio--13.29014.457-8%16.807-21%14.779-10%13.812-4%
Dividend Per Share--0.7930.764+4%0.753+5%0.727+9%0.625+27%
Enterprise Value---19630418486.000-19120547298.500-3%-18225041752.000-7%-15562181801.706-21%-12585158430.776-36%
Eps--1.0150.888+14%1.222-17%1.199-15%1.163-13%
Ev To Ebitda Ratio---81.036-73.776-9%-58.183-28%-53.611-34%-44.295-45%
Ev To Sales Ratio---22.242-22.516+1%-26.843+21%-33.760+52%-24.549+10%
Free Cash Flow Per Share---0.6000.603-200%1.127-153%1.321-145%1.273-147%
Free Cash Flow To Equity Per Share--12.9711.642+690%1.411+820%7.859+65%5.740+126%
Gross Profit Margin--0.9460.912+4%0.938+1%0.943+0%0.956-1%
Intrinsic Value_10Y_max--11.965--------
Intrinsic Value_10Y_min---137.995--------
Intrinsic Value_1Y_max--4.536--------
Intrinsic Value_1Y_min--1.471--------
Intrinsic Value_3Y_max--11.086--------
Intrinsic Value_3Y_min---8.806--------
Intrinsic Value_5Y_max--14.570--------
Intrinsic Value_5Y_min---33.497--------
Market Cap2944546656.000+15%2494994514.0002532258451.500-1%2191715748.000+14%2769710398.295-10%2983148569.224-16%
Net Profit Margin--0.1830.168+9%0.296-38%0.407-55%0.356-49%
Operating Margin--0.2390.283-16%0.528-55%0.651-63%0.533-55%
Operating Ratio--0.4600.358+28%-0.015+103%0.213+116%0.413+11%
Pb Ratio1.768+15%1.4981.668-10%1.631-8%1.956-23%2.321-35%
Pe Ratio18.240+15%15.45518.215-15%11.141+39%14.778+5%15.859-3%
Price Per Share74.080+15%62.77063.708-1%55.140+14%69.421-10%72.381-13%
Price To Free Cash Flow Ratio-30.852-18%-26.1427.387-454%11.828-321%10.949-339%16.101-262%
Price To Total Gains Ratio34.990+15%29.64831.100-5%45.620-35%52.775-44%69.904-58%
Quick Ratio--0.13717.185-99%208.588-100%718.055-100%444.930-100%
Return On Assets--0.0020.001+13%0.002-20%0.002-22%0.003-33%
Return On Equity--0.0240.023+5%0.038-35%0.034-29%0.037-35%
Total Gains Per Share--2.1172.661-20%1.267+67%1.226+73%1.073+97%
Usd Book Value--1665474000.0001532135500.000+9%1348386000.000+24%1422883100.000+17%1305778500.000+28%
Usd Book Value Change Per Share--1.3241.897-30%0.514+157%0.499+166%0.448+196%
Usd Book Value Per Share--41.90138.546+9%33.923+24%35.682+17%31.849+32%
Usd Dividend Per Share--0.7930.764+4%0.753+5%0.727+9%0.625+27%
Usd Enterprise Value---19630418486.000-19120547298.500-3%-18225041752.000-7%-15562181801.706-21%-12585158430.776-36%
Usd Eps--1.0150.888+14%1.222-17%1.199-15%1.163-13%
Usd Free Cash Flow---23860000.00023961500.000-200%44792750.000-153%52748150.000-145%52405300.000-146%
Usd Free Cash Flow Per Share---0.6000.603-200%1.127-153%1.321-145%1.273-147%
Usd Free Cash Flow To Equity Per Share--12.9711.642+690%1.411+820%7.859+65%5.740+126%
Usd Market Cap2944546656.000+15%2494994514.0002532258451.500-1%2191715748.000+14%2769710398.295-10%2983148569.224-16%
Usd Price Per Share74.080+15%62.77063.708-1%55.140+14%69.421-10%72.381-13%
Usd Profit--40358000.00035307000.000+14%50528250.000-20%48213750.000-16%47991875.000-16%
Usd Revenue--220648000.000220553750.000+0%170694000.000+29%172361150.000+28%164515375.000+34%
Usd Total Gains Per Share--2.1172.661-20%1.267+67%1.226+73%1.073+97%
 EOD+5 -3MRQTTM+22 -18YOY+21 -195Y+19 -2110Y+19 -21

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1518.240
Price to Book Ratio (EOD)Between0-11.768
Net Profit Margin (MRQ)Greater than00.183
Operating Margin (MRQ)Greater than00.239
Quick Ratio (MRQ)Greater than10.137
Current Ratio (MRQ)Greater than10.115
Debt to Asset Ratio (MRQ)Less than10.930
Debt to Equity Ratio (MRQ)Less than113.290
Return on Equity (MRQ)Greater than0.150.024
Return on Assets (MRQ)Greater than0.050.002
Total3/10 (30.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5041.801
Ma 20Greater thanMa 5077.466
Ma 50Greater thanMa 10072.666
Ma 100Greater thanMa 20068.043
OpenGreater thanClose74.560
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Bank of Hawaii Corporation

Bank of Hawaii Corporation operates as the bank holding company for Bank of Hawaii that provides various financial products and services in Hawaii, Guam, and other Pacific Islands. It operates in three segments: Consumer Banking, Commercial Banking, and Treasury and Other. The Consumer Banking segment offers checking, savings, and time deposit accounts; residential mortgage loans, home equity lines of credit, automobile loans and leases, overdraft lines of credit, installment loans, small business loans and leases, and credit cards; private and international client banking, investment, credit, and trust services to individuals and families, as well as high-net-worth individuals; investment management; institutional investment advisory services to corporations, government entities, and foundations; and brokerage offerings, including equities, mutual funds, life insurance, and annuity products. The Commercial Banking segment provides corporate banking, commercial real estate loans, commercial lease financing, auto dealer financing, and deposit products. This segment also offers commercial lending and deposit products to middle-market and large companies, and government entities; commercial real estate mortgages to investors, developers, and builders; and international banking and merchant services. The Treasury and Other segment provides corporate asset and liability management services, including interest rate risk management and foreign exchange services. Bank of Hawaii Corporation was founded in 1897 and is headquartered in Honolulu, Hawaii.

Fundamental data was last updated by Penke on 2024-12-07 17:20:05.

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 cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Bank of Hawaii Corporation earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Bank of Hawaii Corporation to the Banks - Regional industry mean.
  • A Net Profit Margin of 18.3% means that $0.18 for each $1 in revenue is generated as profit.

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

  • The MRQ is 18.3%. The company is making a huge profit. +2
  • The TTM is 16.8%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ18.3%TTM16.8%+1.5%
TTM16.8%YOY29.6%-12.8%
TTM16.8%5Y40.7%-23.9%
5Y40.7%10Y35.6%+5.2%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ18.3%40.2%-21.9%
TTM16.8%31.4%-14.6%
YOY29.6%28.8%+0.8%
5Y40.7%24.7%+16.0%
10Y35.6%21.4%+14.2%
4.3.1.2. Return on Assets

Shows how efficient Bank of Hawaii Corporation is using its assets to generate profit.

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

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

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

Shows how efficient Bank of Hawaii Corporation is using its investors money to generate profit.

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

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

  • The MRQ is 2.4%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.4%TTM2.3%+0.1%
TTM2.3%YOY3.8%-1.4%
TTM2.3%5Y3.4%-1.1%
5Y3.4%10Y3.7%-0.3%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4%2.8%-0.4%
TTM2.3%2.5%-0.2%
YOY3.8%2.7%+1.1%
5Y3.4%2.4%+1.0%
10Y3.7%2.7%+1.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Bank of Hawaii Corporation.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Bank of Hawaii Corporation is operating .

  • Measures how much profit Bank of Hawaii Corporation makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Bank of Hawaii Corporation to the Banks - Regional industry mean.
  • An Operating Margin of 23.9% means the company generated $0.24  for each $1 in revenue (before taxes).

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

  • The MRQ is 23.9%. The company is operating efficient. +1
  • The TTM is 28.3%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ23.9%TTM28.3%-4.4%
TTM28.3%YOY52.8%-24.5%
TTM28.3%5Y65.1%-36.9%
5Y65.1%10Y53.3%+11.8%
4.3.2.2. Operating Ratio

Measures how efficient Bank of Hawaii Corporation is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • An Operation Ratio of 0.46 means that the operating costs are $0.46 for each $1 in net sales.

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

  • The MRQ is 0.460. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.358. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.460TTM0.358+0.101
TTM0.358YOY-0.015+0.373
TTM0.3585Y0.213+0.145
5Y0.21310Y0.413-0.200
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Bank of Hawaii Corporation.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Bank of Hawaii Corporation is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Banks - Regional industry mean).
  • A Current Ratio of 0.12 means the company has $0.12 in assets for each $1 in short-term debts.

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

  • The MRQ is 0.115. The company is unable to pay all its short-term debts. -2
  • The TTM is 6.059. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ0.115TTM6.059-5.944
TTM6.059YOY108.349-102.290
TTM6.0595Y250.163-244.104
5Y250.16310Y125.734+124.430
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM6.0592.176+3.883
YOY108.3492.383+105.966
5Y250.1631.117+249.046
10Y125.73411.601+114.133
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Bank of Hawaii Corporation to the Banks - Regional industry mean.
  • A Quick Ratio of 0.14 means the company can pay off $0.14 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 0.137. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 17.185. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ0.137TTM17.185-17.048
TTM17.185YOY208.588-191.402
TTM17.1855Y718.055-700.869
5Y718.05510Y444.930+273.125
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM17.185-0.015+17.200
YOY208.5882.384+206.204
5Y718.0550.682+717.373
10Y444.93017.526+427.404
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Bank of Hawaii Corporation.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Bank of Hawaii Corporation assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Bank of Hawaii Corporation to Banks - Regional industry mean.
  • A Debt to Asset Ratio of 0.93 means that Bank of Hawaii Corporation assets are financed with 93.0% credit (debt) and the remaining percentage (100% - 93.0%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.930. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.935. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.930TTM0.935-0.005
TTM0.935YOY0.944-0.009
TTM0.9355Y0.936-0.001
5Y0.93610Y0.932+0.004
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9300.915+0.015
TTM0.9350.724+0.211
YOY0.9440.326+0.618
5Y0.9360.761+0.175
10Y0.9320.847+0.085
4.5.4.2. Debt to Equity Ratio

Measures if Bank of Hawaii Corporation is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Bank of Hawaii Corporation to the Banks - Regional industry mean.
  • A Debt to Equity ratio of 1,329.0% means that company has $13.29 debt for each $1 in shareholders equity.

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

  • The MRQ is 13.290. The company is unable to pay all its debts with equity. -1
  • The TTM is 14.457. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ13.290TTM14.457-1.167
TTM14.457YOY16.807-2.350
TTM14.4575Y14.779-0.321
5Y14.77910Y13.812+0.966
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ13.29010.715+2.575
TTM14.4578.867+5.590
YOY16.8073.978+12.829
5Y14.7799.345+5.434
10Y13.81211.610+2.202
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 Bank of Hawaii Corporation generates.

  • Above 15 is considered overpriced but always compare Bank of Hawaii Corporation to the Banks - Regional industry mean.
  • A PE ratio of 15.46 means the investor is paying $15.46 for every $1 in earnings.

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

  • The EOD is 18.240. Based on the earnings, the company is fair priced.
  • The MRQ is 15.455. Based on the earnings, the company is fair priced.
  • The TTM is 18.215. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD18.240MRQ15.455+2.785
MRQ15.455TTM18.215-2.760
TTM18.215YOY11.141+7.074
TTM18.2155Y14.778+3.437
5Y14.77810Y15.859-1.081
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD18.2404.130+14.110
MRQ15.4554.277+11.178
TTM18.2154.718+13.497
YOY11.1415.611+5.530
5Y14.7789.054+5.724
10Y15.8599.531+6.328
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 Bank of Hawaii Corporation:

  • The EOD is -30.852. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -26.142. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 7.387. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-30.852MRQ-26.142-4.710
MRQ-26.142TTM7.387-33.529
TTM7.387YOY11.828-4.441
TTM7.3875Y10.949-3.562
5Y10.94910Y16.101-5.152
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD-30.8522.493-33.345
MRQ-26.1422.582-28.724
TTM7.387-0.320+7.707
YOY11.8280.514+11.314
5Y10.9490.452+10.497
10Y16.1010.106+15.995
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 Bank of Hawaii Corporation is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • A PB ratio of 1.50 means the investor is paying $1.50 for each $1 in book value.

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

  • The EOD is 1.768. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.498. Based on the equity, the company is underpriced. +1
  • The TTM is 1.668. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.768MRQ1.498+0.270
MRQ1.498TTM1.668-0.170
TTM1.668YOY1.631+0.037
TTM1.6685Y1.956-0.288
5Y1.95610Y2.321-0.365
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD1.7680.466+1.302
MRQ1.4980.483+1.015
TTM1.6680.350+1.318
YOY1.6310.182+1.449
5Y1.9560.620+1.336
10Y2.3210.894+1.427
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 Bank of Hawaii Corporation.

4.8.1. Institutions holding Bank of Hawaii Corporation

Institutions are holding 80.201% of the shares of Bank of Hawaii Corporation.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc14.42650.00745734259-118816-2.03
2024-09-30Vanguard Group Inc11.53840.00524586288-11676-0.2539
2024-09-30State Street Corp5.64720.005722446491067174.9916
2024-09-30Kayne Anderson Rudnick Investment Management LLC4.75020.26161888113-30267-1.5777
2024-09-30Charles Schwab Investment Management Inc3.80250.01811511420351872.3836
2024-09-30Neuberger Berman Group LLC3.28150.06391304355-5892-0.4497
2024-09-30Geode Capital Management, LLC2.28510.0046908303103571.1534
2024-09-30Dimensional Fund Advisors, Inc.2.00730.012279785583691.0601
2024-09-30American Century Companies Inc1.78230.0258708437328224.8581
2024-09-30Swedbank AB1.76110.056700000-25000-3.4483
2024-09-30Goldman Sachs Group Inc1.5980.006463516921354750.6489
2024-09-30Victory Capital Management Inc.1.58770.0382631075-1003834-61.4
2024-09-30Morgan Stanley - Brokerage Accounts1.550.0028616098-348326-36.1175
2024-09-30North Reef Capital Management LP1.42141.6547564980399807.6152
2024-09-30Cramer Rosenthal McGlynn LLC1.29381.7919514260285769125.0679
2024-09-30Millennium Management LLC1.20410.0143478619271407130.9803
2024-09-30Bank of New York Mellon Corp1.08560.005431517-38550-8.201
2024-09-30Northern Trust Corp1.01530.0042403557-1772-0.4372
2024-09-30Newport Trust Co.0.98890.0598393084-5346-1.3418
2024-06-30NORGES BANK0.86450.0029343634-63601-15.6178
Total 63.89144.040725395672-648925-2.6%

4.9.2. Funds holding Bank of Hawaii Corporation

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-27iShares Core S&P Small-Cap ETF6.41650.2168255043000
2024-10-31Vanguard Total Stock Mkt Idx Inv3.15270.00521253133-5925-0.4706
2024-11-28Schwab US Dividend Equity ETF™2.53370.1195100709011760.1169
2024-10-31Vanguard Small Cap Index2.50460.047399552919500.1963
2024-11-27iShares Russell 2000 ETF2.37750.094194501900
2024-09-30Neuberger Berman Genesis Inv2.16860.5052861995-4310-0.4975
2024-10-31Swedbank Robur Kapitalinvest1.76110.716570000000
2024-10-31Vanguard Small Cap Value Index Inv1.69370.0839673196-232-0.0345
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.48490.0393590234-1950-0.3293
2024-11-28Avantis US Small Cap Value ETF1.45550.290557852300
2024-11-27SPDR® S&P Regional Banking ETF1.33210.7591529485-1605-0.3022
2024-08-31Fidelity Small Cap Index1.010.0977401451-9616-2.3393
2024-11-27SPDR® S&P Bank ETF0.9871.21763923089400.2402
2024-11-27SPDR® Portfolio S&P 600™ Sm Cap ETF0.91180.21863624072680.074
2024-11-27iShares Russell 2000 Value ETF0.90280.206935886500
2024-06-30Virtus KAR Small-Cap Value I0.80912.5424321617-8084-2.4519
2024-10-31Vanguard Tax-Managed Small Cap Adm0.68470.210827213600
2024-11-27iShares S&P Small-Cap 600 Value ETF0.61390.255224400200
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.59130.0378235040-8500-3.4902
2024-09-30Fidelity Extended Market Index0.58210.0348231367-6836-2.8698
Total 33.97367.699213503827-42724-0.3%

5.3. Insider Transactions

Insiders are holding 2.04% of the shares of Bank of Hawaii Corporation.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-10-30Matthew EmersonSELL135572.27
2024-07-25Taryn L SalmonSELL236467.8
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Other Current Liabilities  -33,434-15,225-48,6594,200-44,4591,402-43,05712,848,94012,805,883



5.2. Latest Balance Sheet

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

Summary
Total Assets23,799,174
Total Liabilities22,133,700
Total Stockholder Equity1,665,474
 As reported
Total Liabilities 22,133,700
Total Stockholder Equity+ 1,665,474
Total Assets = 23,799,174

Assets

Total Assets23,799,174
Total Current Assets1,478,599
Long-term Assets7,786,976
Total Current Assets
Cash And Cash Equivalents 279,909
Short-term Investments 1,684,870
Net Receivables 66,534
Inventory -1,341,964
Other Current Assets 1,403,778
Total Current Assets  (as reported)1,478,599
Total Current Assets  (calculated)2,093,127
+/- 614,528
Long-term Assets
Property Plant Equipment 273,635
Goodwill 31,517
Long Term Investments 7,481,824
Intangible Assets 19,571
Long-term Assets Other -7,786,976
Long-term Assets  (as reported)7,786,976
Long-term Assets  (calculated)19,571
+/- 7,767,405

Liabilities & Shareholders' Equity

Total Current Liabilities12,848,039
Long-term Liabilities9,250,197
Total Stockholder Equity1,665,474
Total Current Liabilities
Short-term Debt 90,356
Accounts payable 40,434
Other Current Liabilities 12,805,883
Total Current Liabilities  (as reported)12,848,039
Total Current Liabilities  (calculated)12,936,673
+/- 88,634
Long-term Liabilities
Long term Debt 550,000
Capital Lease Obligations 98,653
Long-term Liabilities  (as reported)9,250,197
Long-term Liabilities  (calculated)648,653
+/- 8,601,544
Total Stockholder Equity
Common Stock585
Retained Earnings 2,127,585
Other Stockholders Equity -472,336
Total Stockholder Equity (as reported)1,665,474
Total Stockholder Equity (calculated)1,655,834
+/- 9,640
Other
Capital Stock345,585
Cash and Short Term Investments 8,287
Common Stock Shares Outstanding 39,736
Liabilities and Stockholders Equity 23,799,174
Net Debt 368,744
Net Invested Capital 1,870,474
Net Working Capital -11,369,440
Property Plant and Equipment Gross 273,635
Short Long Term Debt Total 648,653



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,561,600
7,104,000
7,558,600
8,317,100
8,572,200
8,972,200
10,333,500
10,698,500
10,887,500
10,994,100
11,006,200
11,409,300
11,741,700
11,774,700
11,698,400
12,713,100
12,674,600
12,746,300
12,540,500
12,462,100
12,877,900
12,647,300
12,562,000
12,586,400
12,197,800
12,573,700
12,496,600
13,206,800
12,905,100
13,690,200
13,780,500
14,009,200
13,986,800
14,168,700
14,871,200
14,995,500
14,757,800
14,731,100
14,638,600
15,016,600
14,928,300
14,551,500
14,505,400
14,440,300
14,250,386
14,294,625
13,939,861
14,013,816
13,710,675
12,755,511
11,944,173
10,627,797
10,244,773
9,823,348
9,702,043
9,516,418
9,410,210
9,550,934
9,370,755
9,461,647
10,013,442
9,688,769
9,594,809
9,766,191
9,908,030
10,059,690
10,085,235
10,187,038
10,528,049
10,325,190
10,371,215
10,571,815
10,491,957
10,722,568
10,549,595
10,472,942
10,822,801
10,371,149
10,335,047
10,763,475
11,448,128
12,194,695
12,208,025
12,414,827
12,435,670
12,855,845
12,716,603
13,126,787
12,962,304
13,161,204
13,304,758
13,846,391
13,759,409
13,915,626
13,382,425
13,728,372
13,525,667
13,733,418
13,848,871
14,084,280
14,263,118
14,844,505
14,510,166
14,787,208
15,139,179
15,248,043
15,164,123
15,455,016
15,654,695
15,860,901
16,014,643
16,492,367
16,664,215
16,981,292
17,268,302
17,089,052
17,136,030
17,124,162
16,991,734
17,143,974
17,446,413
17,688,845
17,672,140
18,095,496
18,542,233
19,769,942
20,109,489
20,603,651
21,947,271
22,672,183
22,965,383
22,784,941
23,000,317
23,232,699
23,134,040
23,606,877
23,931,977
24,947,936
23,549,785
23,733,296
23,420,860
23,300,768
23,799,174
23,799,17423,300,76823,420,86023,733,29623,549,78524,947,93623,931,97723,606,87723,134,04023,232,69923,000,31722,784,94122,965,38322,672,18321,947,27120,603,65120,109,48919,769,94218,542,23318,095,49617,672,14017,688,84517,446,41317,143,97416,991,73417,124,16217,136,03017,089,05217,268,30216,981,29216,664,21516,492,36716,014,64315,860,90115,654,69515,455,01615,164,12315,248,04315,139,17914,787,20814,510,16614,844,50514,263,11814,084,28013,848,87113,733,41813,525,66713,728,37213,382,42513,915,62613,759,40913,846,39113,304,75813,161,20412,962,30413,126,78712,716,60312,855,84512,435,67012,414,82712,208,02512,194,69511,448,12810,763,47510,335,04710,371,14910,822,80110,472,94210,549,59510,722,56810,491,95710,571,81510,371,21510,325,19010,528,04910,187,03810,085,23510,059,6909,908,0309,766,1919,594,8099,688,76910,013,4429,461,6479,370,7559,550,9349,410,2109,516,4189,702,0439,823,34810,244,77310,627,79711,944,17312,755,51113,710,67514,013,81613,939,86114,294,62514,250,38614,440,30014,505,40014,551,50014,928,30015,016,60014,638,60014,731,10014,757,80014,995,50014,871,20014,168,70013,986,80014,009,20013,780,50013,690,20012,905,10013,206,80012,496,60012,573,70012,197,80012,586,40012,562,00012,647,30012,877,90012,462,10012,540,50012,746,30012,674,60012,713,10011,698,40011,774,70011,741,70011,409,30011,006,20010,994,10010,887,50010,698,50010,333,5008,972,2008,572,2008,317,1007,558,6007,104,0006,561,60000000000000000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
952,000
931,400
1,010,400
1,329,000
1,176,200
1,313,400
1,349,100
10,496,600
10,686,700
10,792,500
10,803,500
11,220,300
11,551,600
11,585,900
11,505,800
12,503,700
12,467,500
12,490,600
12,284,200
12,191,900
12,597,200
12,362,200
12,270,100
12,270,100
11,876,600
12,250,300
12,169,200
12,872,600
12,566,300
13,321,400
13,411,000
13,639,600
13,602,100
13,783,900
14,376,100
14,503,700
14,267,400
14,207,400
14,118,100
14,506,900
14,418,200
14,047,500
14,012,300
13,962,700
13,775,424
13,837,225
13,494,203
13,566,931
13,272,616
12,355,956
11,615,789
10,395,410
10,016,266
-26,392,652
-26,513,957
374,352
544,439
344
300
1,123,400
1,065,615
1,055,246
2,655,375
2,745,122
2,840,726
331,655
822,091
536,858
899,606
869,314
730,480
398,342
414,994
394,347
396,919
413,663
361,179
322,930
326,823
425,504
336,321
337,064
334,527
300,100
397,578
384,934
308,203
206,899
264,377
244,283
250,194
197,999
202,132
176,889
200,791
163,786
193,979
179,761
177,275
188,715
205,510
186,261
219,027
2,873
50,400
47,895
51,121
4,130
51,957
49,528
51,106
3,187
52,140
50,508
54,687
3,421
55,530
54,118
58,564
3,421
56,370
53,585
50,843
4,979
53,342
52,955
61,603
1,646
52,423
49,630
48,939
3,925,815
3,899,194
3,655,195
341,410
3,295,719
3,283,836
66,981
2,780,527
1,104,877
888,779
1,034,944
1,478,599
1,478,5991,034,944888,7791,104,8772,780,52766,9813,283,8363,295,719341,4103,655,1953,899,1943,925,81548,93949,63052,4231,64661,60352,95553,3424,97950,84353,58556,3703,42158,56454,11855,5303,42154,68750,50852,1403,18751,10649,52851,9574,13051,12147,89550,4002,873219,027186,261205,510188,715177,275179,761193,979163,786200,791176,889202,132197,999250,194244,283264,377206,899308,203384,934397,578300,100334,527337,064336,321425,504326,823322,930361,179413,663396,919394,347414,994398,342730,480869,314899,606536,858822,091331,6552,840,7262,745,1222,655,3751,055,2461,065,6151,123,400300344544,439374,352-26,513,957-26,392,65210,016,26610,395,41011,615,78912,355,95613,272,61613,566,93113,494,20313,837,22513,775,42413,962,70014,012,30014,047,50014,418,20014,506,90014,118,10014,207,40014,267,40014,503,70014,376,10013,783,90013,602,10013,639,60013,411,00013,321,40012,566,30012,872,60012,169,20012,250,30011,876,60012,270,10012,270,10012,362,20012,597,20012,191,90012,284,20012,490,60012,467,50012,503,70011,505,80011,585,90011,551,60011,220,30010,803,50010,792,50010,686,70010,496,6001,349,1001,313,4001,176,2001,329,0001,010,400931,400952,00000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
952,000
931,400
1,010,400
1,261,200
1,176,200
1,313,400
1,349,100
1,438,400
1,496,400
1,427,900
1,403,900
1,609,900
1,794,400
1,846,300
398,800
1,826,100
1,628,100
1,602,800
1,452,400
1,233,000
1,596,500
1,303,200
1,234,900
1,235,800
920,200
1,227,500
1,046,600
1,258,100
1,087,200
1,120,300
1,080,700
1,216,700
1,094,200
1,046,400
1,074,800
1,136,600
1,012,300
1,118,600
948,500
1,017,700
1,111,600
904,700
827,600
918,400
716,532
672,970
623,624
712,618
970,297
850,248
1,653,979
1,507,955
1,605,191
1,660,555
1,347,958
924,330
489,061
605,420
538,417
518,230
792,972
519,166
320,950
229,951
312,749
297,940
306,271
498,718
427,607
401,206
288,859
464,332
371,111
475,958
379,738
434,272
370,779
286,691
299,607
390,693
304,424
298,559
297,343
263,521
360,308
347,576
270,238
169,220
228,462
208,122
210,418
163,594
157,433
134,902
158,272
167,179
152,636
141,021
140,345
192,332
163,164
146,502
176,269
174,999
155,176
154,294
212,210
162,829
168,465
137,655
131,507
172,264
123,458
132,006
248,648
266,438
177,460
315,827
230,774
327,109
297,421
286,023
262,438
304,084
459,811
244,733
264,400
281,066
291,223
271,737
233,899
198,898
238,681
262,936
252,935
320,403
339,967
400,333
266,140
310,832
218,032
301,249
279,909
279,909301,249218,032310,832266,140400,333339,967320,403252,935262,936238,681198,898233,899271,737291,223281,066264,400244,733459,811304,084262,438286,023297,421327,109230,774315,827177,460266,438248,648132,006123,458172,264131,507137,655168,465162,829212,210154,294155,176174,999176,269146,502163,164192,332140,345141,021152,636167,179158,272134,902157,433163,594210,418208,122228,462169,220270,238347,576360,308263,521297,343298,559304,424390,693299,607286,691370,779434,272379,738475,958371,111464,332288,859401,206427,607498,718306,271297,940312,749229,951320,950519,166792,972518,230538,417605,420489,061924,3301,347,9581,660,5551,605,1911,507,9551,653,979850,248970,297712,618623,624672,970716,532918,400827,600904,7001,111,6001,017,700948,5001,118,6001,012,3001,136,6001,074,8001,046,4001,094,2001,216,7001,080,7001,120,3001,087,2001,258,1001,046,6001,227,500920,2001,235,8001,234,9001,303,2001,596,5001,233,0001,452,4001,602,8001,628,1001,826,100398,8001,846,3001,794,4001,609,9001,403,9001,427,9001,496,4001,438,4001,349,1001,313,4001,176,2001,261,2001,010,400931,400952,00000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
327,262
0
0
0
1,216,974
0
312,467
0
744,978
175,600
0
0
727,233
717,867
679,382
2,328,327
2,483,719
2,495,447
0
485,041
2,333,417
433,021
426,910
397,520
1,846,742
0
0
0
2,563,190
0
0
2,572,111
2,519,239
0
4,292,911
0
5,330,834
0
5,980,759
6,213,949
6,533,874
4,045,096
4,112,601
4,448,898
3,451,885
3,469,260
3,339,472
3,124,209
3,367,557
3,290,850
2,815,408
2,277,136
2,243,697
2,188,064
2,209,763
2,220,913
2,289,190
2,271,186
2,275,361
2,279,722
2,256,818
2,293,751
2,299,638
2,213,482
2,186,041
2,341,570
2,316,728
2,322,668
2,232,979
2,184,187
2,092,870
2,049,687
2,007,942
1,859,256
2,649,949
2,594,394
2,619,003
2,681,049
2,726,478
3,190,313
3,791,689
4,024,763
4,522,941
4,353,520
4,276,056
4,258,534
3,955,476
2,424,608
2,844,823
2,815,083
2,666,723
2,387,324
1,542,070
1,501,836
1,446,779
1,684,870
1,684,8701,446,7791,501,8361,542,0702,387,3242,666,7232,815,0832,844,8232,424,6083,955,4764,258,5344,276,0564,353,5204,522,9414,024,7633,791,6893,190,3132,726,4782,681,0492,619,0032,594,3942,649,9491,859,2562,007,9422,049,6872,092,8702,184,1872,232,9792,322,6682,316,7282,341,5702,186,0412,213,4822,299,6382,293,7512,256,8182,279,7222,275,3612,271,1862,289,1902,220,9132,209,7632,188,0642,243,6972,277,1362,815,4083,290,8503,367,5573,124,2093,339,4723,469,2603,451,8854,448,8984,112,6014,045,0966,533,8746,213,9495,980,75905,330,83404,292,91102,519,2392,572,111002,563,1900001,846,742397,520426,910433,0212,333,417485,04102,495,4472,483,7192,328,327679,382717,867727,23300175,600744,9780312,46701,216,974000327,2620000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
67,800
0
0
0
91,900
0
100,000
91,800
94,200
87,400
92,800
83,600
94,400
85,800
87,800
82,200
82,000
78,600
82,300
80,500
77,300
72,500
74,600
79,700
84,700
76,500
85,900
85,100
88,100
83,500
90,200
87,000
93,800
85,500
90,300
88,600
85,500
88,900
79,400
77,900
79,000
74,597
75,883
86,109
68,585
67,875
61,702
56,003
42,687
40,940
38,425
38,839
36,722
36,845
35,849
33,210
32,672
34,658
36,378
36,074
36,044
38,427
38,540
40,898
43,033
44,149
45,343
49,339
548,429
49,477
49,121
52,652
520,463
46,316
42,295
508,340
508,045
36,928
511,072
43,047
458,267
42,180
41,420
40,606
376,148
41,309
40,957
43,319
343,574
48,032
45,044
47,192
318,046
315,290
300,442
314,018
306,137
287,362
294,233
279,022
270,843
295,054
280,068
267,647
249,596
243,308
249,703
261,565
254,776
266,857
251,638
287,148
231,416
232,712
267,510
268,981
227,456
207,739
212,796
235,222
168,930
157,700
163,832
169,201
160,069
152,897
157,546
154,277
150,350
143,499
136,676
124,132
130,493
128,786
127,499
127,063
141,235
142,678
143,074
66,534
66,534143,074142,678141,235127,063127,499128,786130,493124,132136,676143,499150,350154,277157,546152,897160,069169,201163,832157,700168,930235,222212,796207,739227,456268,981267,510232,712231,416287,148251,638266,857254,776261,565249,703243,308249,596267,647280,068295,054270,843279,022294,233287,362306,137314,018300,442315,290318,04647,19245,04448,032343,57443,31940,95741,309376,14840,60641,42042,180458,26743,047511,07236,928508,045508,34042,29546,316520,46352,65249,12149,477548,42949,33945,34344,14943,03340,89838,54038,42736,04436,07436,37834,65832,67233,21035,84936,84536,72238,83938,42540,94042,68756,00361,70267,87568,58586,10975,88374,59779,00077,90079,40088,90085,50088,60090,30085,50093,80087,00090,20083,50088,10085,10085,90076,50084,70079,70074,60072,50077,30080,50082,30078,60082,00082,20087,80085,80094,40083,60092,80087,40094,20091,800100,000091,90000067,80000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,966,300
9,190,300
9,264,600
9,307,800
9,516,200
9,669,800
9,646,800
11,023,400
10,583,200
10,753,600
10,800,000
10,749,600
10,876,900
10,922,100
10,976,700
10,954,700
10,957,000
10,883,900
10,948,200
11,042,900
11,529,800
11,402,600
12,115,200
12,245,200
12,334,800
12,424,400
12,647,300
13,214,300
13,273,300
13,169,600
12,998,500
13,081,000
13,403,700
13,217,700
13,063,400
13,106,800
12,965,300
12,984,295
13,088,372
12,784,470
12,785,728
12,234,444
11,444,006
9,905,807
8,844,768
8,370,135
-28,091,632
-27,900,754
5,825,260
6,004,284
5,993,740
5,794,648
5,996,175
6,280,528
5,972,408
6,093,268
6,244,258
6,325,999
6,491,187
6,528,152
6,465,950
6,877,249
6,755,420
6,801,389
5,292,007
6,939,432
7,104,112
6,941,055
3,815,864
7,177,407
6,858,164
4,329,082
4,235,052
7,598,968
2,885,094
6,675,034
585,453
6,250,935
6,167,343
5,885,930
-822,432
6,056,562
6,125,126
5,921,685
2,582,451
6,143,437
6,504,351
6,414,852
2,698,116
2,715,330
3,398,782
3,991,794
4,121,564
4,420,036
5,064,989
4,819,122
5,041,025
5,600,742
5,819,090
5,760,524
6,290,161
6,486,880
6,842,096
7,137,913
7,601,298
7,491,139
7,918,468
7,862,191
7,880,251
8,270,464
8,477,363
8,447,997
8,780,112
9,113,088
8,504,398
8,621,215
8,892,964
9,090,718
10,172,182
9,605,588
8,815,279
9,484,226
1,262,950
742,010
639,001
678,107
923,694
751,045
494,628
717,202
1,776,935
761,928
1,104,877
1,002,017
1,034,944
1,403,778
1,403,7781,034,9441,002,0171,104,877761,9281,776,935717,202494,628751,045923,694678,107639,001742,0101,262,9509,484,2268,815,2799,605,58810,172,1829,090,7188,892,9648,621,2158,504,3989,113,0888,780,1128,447,9978,477,3638,270,4647,880,2517,862,1917,918,4687,491,1397,601,2987,137,9136,842,0966,486,8806,290,1615,760,5245,819,0905,600,7425,041,0254,819,1225,064,9894,420,0364,121,5643,991,7943,398,7822,715,3302,698,1166,414,8526,504,3516,143,4372,582,4515,921,6856,125,1266,056,562-822,4325,885,9306,167,3436,250,935585,4536,675,0342,885,0947,598,9684,235,0524,329,0826,858,1647,177,4073,815,8646,941,0557,104,1126,939,4325,292,0076,801,3896,755,4206,877,2496,465,9506,528,1526,491,1876,325,9996,244,2586,093,2685,972,4086,280,5285,996,1755,794,6485,993,7406,004,2845,825,260-27,900,754-28,091,6328,370,1358,844,7689,905,80711,444,00612,234,44412,785,72812,784,47013,088,37212,984,29512,965,30013,106,80013,063,40013,217,70013,403,70013,081,00012,998,50013,169,60013,273,30013,214,30012,647,30012,424,40012,334,80012,245,20012,115,20011,402,60011,529,80011,042,90010,948,20010,883,90010,957,00010,954,70010,976,70010,922,10010,876,90010,749,60010,800,00010,753,60010,583,20011,023,4009,646,8009,669,8009,516,2009,307,8009,264,6009,190,3008,966,300000000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,027,200
1,191,100
1,329,700
1,467,200
1,630,700
1,741,000
2,071,500
201,900
200,800
201,600
202,700
189,000
190,100
188,800
192,600
209,400
207,100
255,700
256,300
270,200
280,700
285,100
291,900
316,300
321,200
323,400
327,400
334,200
338,800
368,800
369,500
369,600
384,700
384,800
495,100
491,800
490,400
523,700
520,500
509,700
510,100
504,000
493,100
477,600
474,962
457,400
445,658
446,885
438,059
399,555
328,384
232,387
228,507
36,216,000
36,216,000
213,185
206,912
2,915,925
3,004,480
196,221
191,704
185,344
185,914
182,311
176,574
172,866
170,911
168,872
178,351
165,394
162,480
160,884
158,268
157,888
155,277
152,136
151,642
152,282
153,292
151,079
149,495
147,640
145,132
142,493
141,827
139,911
140,372
139,687
138,246
137,302
136,026
135,067
138,060
138,938
138,661
136,522
136,361
137,269
136,698
140,153
138,840
139,633
139,077
141,371
140,740
139,956
140,504
142,716
142,603
141,349
141,805
145,022
146,382
151,086
156,679
162,443
168,718
174,308
174,445
162,443
295,027
304,524
311,975
320,743
326,440
327,265
326,738
330,754
327,374
327,289
327,668
9,456,265
9,228,723
8,753,115
103,424
8,612,182
8,476,035
321,100
7,811,117
22,628,419
22,532,081
22,265,824
7,786,976
7,786,97622,265,82422,532,08122,628,4197,811,117321,1008,476,0358,612,182103,4248,753,1159,228,7239,456,265327,668327,289327,374330,754326,738327,265326,440320,743311,975304,524295,027162,443174,445174,308168,718162,443156,679151,086146,382145,022141,805141,349142,603142,716140,504139,956140,740141,371139,077139,633138,840140,153136,698137,269136,361136,522138,661138,938138,060135,067136,026137,302138,246139,687140,372139,911141,827142,493145,132147,640149,495151,079153,292152,282151,642152,136155,277157,888158,268160,884162,480165,394178,351168,872170,911172,866176,574182,311185,914185,344191,704196,2213,004,4802,915,925206,912213,18536,216,00036,216,000228,507232,387328,384399,555438,059446,885445,658457,400474,962477,600493,100504,000510,100509,700520,500523,700490,400491,800495,100384,800384,700369,600369,500368,800338,800334,200327,400323,400321,200316,300291,900285,100280,700270,200256,300255,700207,100209,400192,600188,800190,100189,000202,700201,600200,800201,9002,071,5001,741,0001,630,7001,467,2001,329,7001,191,1001,027,20000000000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
100,600
103,500
103,200
103,700
104,600
116,700
147,000
137,800
137,400
139,600
142,000
144,400
147,000
147,100
151,900
156,400
156,300
159,300
161,200
167,300
176,800
187,700
197,300
221,800
227,700
232,000
238,000
246,500
252,600
271,800
273,100
273,100
269,500
272,100
286,100
288,400
285,900
304,800
301,100
293,600
292,600
289,000
281,500
271,700
272,130
259,037
251,240
254,621
251,746
242,040
260,766
196,171
192,291
188,128
182,230
176,969
170,696
165,542
163,277
160,005
155,488
149,128
149,698
146,095
141,615
137,907
135,952
133,913
143,392
130,435
127,521
125,925
123,309
122,929
120,318
117,177
116,683
117,323
118,333
116,120
114,536
112,681
110,173
110,976
110,310
108,394
108,855
108,170
106,729
105,785
104,509
103,550
106,543
107,421
107,144
105,005
104,844
105,752
105,181
108,636
107,323
108,116
107,560
109,854
109,223
108,439
108,987
111,199
111,086
109,832
110,288
113,505
114,865
119,569
125,162
130,926
137,201
142,791
142,928
151,837
263,510
273,007
280,458
289,226
294,923
295,748
295,221
299,237
295,857
295,772
296,151
295,014
293,306
293,964
302,864
299,084
294,518
289,583
282,990
280,965
277,987
277,076
273,635
273,635277,076277,987280,965282,990289,583294,518299,084302,864293,964293,306295,014296,151295,772295,857299,237295,221295,748294,923289,226280,458273,007263,510151,837142,928142,791137,201130,926125,162119,569114,865113,505110,288109,832111,086111,199108,987108,439109,223109,854107,560108,116107,323108,636105,181105,752104,844105,005107,144107,421106,543103,550104,509105,785106,729108,170108,855108,394110,310110,976110,173112,681114,536116,120118,333117,323116,683117,177120,318122,929123,309125,925127,521130,435143,392133,913135,952137,907141,615146,095149,698149,128155,488160,005163,277165,542170,696176,969182,230188,128192,291196,171260,766242,040251,746254,621251,240259,037272,130271,700281,500289,000292,600293,600301,100304,800285,900288,400286,100272,100269,500273,100273,100271,800252,600246,500238,000232,000227,700221,800197,300187,700176,800167,300161,200159,300156,300156,400151,900147,100147,000144,400142,000139,600137,400137,800147,000116,700104,600103,700103,200103,500100,60000000000000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
36,216
36,216
36,216
36,216
36,216
36,216
36,216
36,216
36,216
36,216
36,216
36,216
34,959
34,959
34,959
34,959
34,959
34,959
34,959
34,959
34,959
34,959
34,959
34,959
34,959
34,959
34,959
34,959
34,959
34,959
34,959
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,517
31,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51731,51734,95934,95934,95934,95934,95934,95934,95934,95934,95934,95934,95934,95934,95934,95934,95934,95934,95934,95934,95936,21636,21636,21636,21636,21636,21636,21636,21636,21636,21636,21636,216000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
5,459,922
5,324,653
5,333,247
7,622,441
7,731,678
7,738,229
9,076,451
9,253,253
9,282,928
9,152,563
9,342,103
9,277,916
9,788,286
10,535,156
10,730,887
10,875,662
11,020,744
11,055,984
11,260,716
11,379,471
11,540,036
11,710,724
11,763,649
11,889,490
12,131,561
12,474,045
12,741,008
12,877,732
13,084,316
13,437,425
13,637,002
13,621,330
13,557,051
13,804,922
13,835,160
14,129,306
13,633,774
13,755,992
13,962,221
14,239,558
14,929,471
17,979,255
18,860,749
7,627,483
8,604,435
9,253,400
8,970,836
8,748,149
21,084,744
7,885,768
8,258,962
8,127,898
7,869,421
7,475,337
7,615,126
7,467,899
7,316,786
7,481,824
7,481,8247,316,7867,467,8997,615,1267,475,3377,869,4218,127,8988,258,9627,885,76821,084,7448,748,1498,970,8369,253,4008,604,4357,627,48318,860,74917,979,25514,929,47114,239,55813,962,22113,755,99213,633,77414,129,30613,835,16013,804,92213,557,05113,621,33013,637,00213,437,42513,084,31612,877,73212,741,00812,474,04512,131,56111,889,49011,763,64911,710,72411,540,03611,379,47111,260,71611,055,98411,020,74410,875,66210,730,88710,535,1569,788,2869,277,9169,342,1039,152,5639,282,9289,253,2539,076,4517,738,2297,731,6787,622,4415,333,2475,324,6535,459,922000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
202,832
198,363
194,418
192,264
186,313
157,515
91,517
63,507
66,717
30,244
66,127
65,036
62,017
61,057
59,482
58,394
57,354
20,819
56,211
54,985
53,469
18,239
53,008
18,010
18,468
18,750
18,995
19,437
27,005
29,112
28,407
27,588
27,149
30,272
27,707
21,057
23,528
24,731
25,437
25,970
26,082
25,646
24,316
25,379
25,919
25,072
23,990
24,279
23,915
23,254
23,980
25,240
26,540
27,631
28,015
28,123
27,378
26,397
25,559
24,695
23,643
23,426
23,301
23,002
22,663
19,631
20,991
23,663
24,291
24,471
24,436
24,622
24,493
24,583
24,463
24,310
24,149
24,233
24,408
25,022
22,537
22,904
21,887
19,652
22,320
21,473
22,099
22,251
23,968
23,540
23,104
22,619
22,102
21,626
21,273
20,880
20,422
19,954
19,571
19,57119,95420,42220,88021,27321,62622,10222,61923,10423,54023,96822,25122,09921,47322,32019,65221,88722,90422,53725,02224,40824,23324,14924,31024,46324,58324,49324,62224,43624,47124,29123,66320,99119,63122,66323,00223,30123,42623,64324,69525,55926,39727,37828,12328,01527,63126,54025,24023,98023,25423,91524,27923,99025,07225,91925,37924,31625,64626,08225,97025,43724,73123,52821,05727,70730,27227,14927,58828,40729,11227,00519,43718,99518,75018,46818,01053,00818,23953,46954,98556,21120,81957,35458,39459,48261,05762,01765,03666,12730,24466,71763,50791,517157,515186,313192,264194,418198,363202,8320000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,950,029
5,972,797
5,829,346
6,098,803
5,964,209
6,969,662
7,305,416
7,471,649
8,802,326
9,666,704
9,699,616
9,361,689
0
0
0
0
0
0
0
0
0
0
0
000000000009,361,6899,699,6169,666,7048,802,3267,471,6497,305,4166,969,6625,964,2096,098,8035,829,3465,972,7975,950,02900000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,582,400
4,981,500
5,218,500
5,520,900
5,765,300
5,917,800
6,912,900
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,872,154
3,809,619
3,792,510
3,735,298
3,858,411
3,307,274
3,046,781
2,841,249
2,750,983
2,534,528
2,924,224
8,928,881
8,658,859
6,634,665
6,365,975
8,142,026
8,756,123
8,448,179
6,753,520
6,838,758
6,890,730
9,555,169
9,092,233
9,481,308
9,450,092
9,290,482
9,478,255
10,012,589
9,918,695
10,170,333
9,997,399
9,907,143
10,309,980
9,895,937
9,854,932
10,186,892
10,962,312
11,709,991
11,728,366
11,972,234
11,896,265
12,331,000
12,268,028
12,780,201
12,559,681
12,779,619
12,918,538
13,513,325
13,419,217
13,599,799
13,042,973
13,428,064
13,195,327
13,416,388
13,534,898
13,755,412
13,918,768
14,518,611
14,152,062
14,642,964
14,948,039
15,060,192
14,972,498
15,308,170
15,460,135
15,670,024
15,821,732
16,344,158
16,465,693
16,779,698
17,056,936
16,923,188
16,911,782
16,895,736
16,758,725
16,978,110
17,095,016
17,330,736
17,309,322
17,769,774
18,162,451
19,389,722
19,721,148
20,271,251
21,567,474
22,295,264
22,588,776
9,402,861
9,872,400
10,824,389
22,689,206
11,698,976
12,172,106
24,559,855
12,958,141
0
0
0
14,533,599
14,533,59900012,958,14124,559,85512,172,10611,698,97622,689,20610,824,3899,872,4009,402,86122,588,77622,295,26421,567,47420,271,25119,721,14819,389,72218,162,45117,769,77417,309,32217,330,73617,095,01616,978,11016,758,72516,895,73616,911,78216,923,18817,056,93616,779,69816,465,69316,344,15815,821,73215,670,02415,460,13515,308,17014,972,49815,060,19214,948,03914,642,96414,152,06214,518,61113,918,76813,755,41213,534,89813,416,38813,195,32713,428,06413,042,97313,599,79913,419,21713,513,32512,918,53812,779,61912,559,68112,780,20112,268,02812,331,00011,896,26511,972,23411,728,36611,709,99110,962,31210,186,8929,854,9329,895,93710,309,9809,907,1439,997,39910,170,3339,918,69510,012,5899,478,2559,290,4829,450,0929,481,3089,092,2339,555,1696,890,7306,838,7586,753,5208,448,1798,756,1238,142,0266,365,9756,634,6658,658,8598,928,8812,924,2242,534,5282,750,9832,841,2493,046,7813,307,2743,858,4113,735,2983,792,5103,809,6193,872,15400000000000000000000000000000000000006,912,9005,917,8005,765,3005,520,9005,218,5004,981,5004,582,40000000000000000
> Total Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,144,300
6,669,700
7,092,800
7,834,400
8,070,600
8,452,800
9,721,400
10,068,200
10,235,800
10,319,300
10,307,700
10,685,300
10,990,900
10,997,600
10,895,300
11,884,800
11,816,700
11,860,700
11,631,000
11,524,000
11,924,600
11,687,900
11,584,400
11,619,600
11,195,400
11,552,800
11,455,700
12,152,400
11,858,400
12,623,200
12,706,400
12,933,800
12,917,900
13,079,000
13,724,200
13,872,500
13,608,700
13,583,700
13,463,900
13,823,600
13,715,900
13,332,900
13,292,300
13,223,600
13,020,210
13,080,876
12,685,638
12,707,924
12,334,438
11,355,766
10,568,737
9,380,785
8,978,866
8,632,276
8,601,337
8,500,659
8,458,203
8,637,924
8,546,995
8,668,515
9,227,674
8,989,331
8,838,102
8,951,357
9,191,374
9,347,521
9,388,924
9,493,686
9,846,971
9,658,462
9,687,743
9,852,395
9,780,926
10,013,762
9,817,898
9,722,687
10,056,054
9,603,591
9,555,027
9,972,771
10,614,193
11,348,810
11,305,226
11,518,854
11,496,298
11,842,834
11,677,042
12,115,654
11,966,079
12,157,754
12,286,983
12,843,724
12,763,512
12,911,801
12,357,863
12,706,707
12,499,563
12,747,050
12,856,185
13,072,304
13,234,214
13,793,704
13,452,753
13,732,122
14,063,928
14,165,104
14,065,769
14,338,756
14,515,942
14,703,682
14,850,784
15,330,830
15,471,078
15,767,535
16,040,409
15,857,184
15,894,837
15,876,445
15,738,407
15,875,774
16,176,723
16,402,897
16,380,650
16,808,664
17,214,304
18,417,860
18,747,750
19,229,144
20,587,050
21,088,652
21,368,274
21,173,330
21,551,432
21,883,953
21,851,656
22,289,882
22,577,547
23,589,657
22,185,945
22,319,054
21,984,883
21,687,919
22,133,700
22,133,70021,687,91921,984,88322,319,05422,185,94523,589,65722,577,54722,289,88221,851,65621,883,95321,551,43221,173,33021,368,27421,088,65220,587,05019,229,14418,747,75018,417,86017,214,30416,808,66416,380,65016,402,89716,176,72315,875,77415,738,40715,876,44515,894,83715,857,18416,040,40915,767,53515,471,07815,330,83014,850,78414,703,68214,515,94214,338,75614,065,76914,165,10414,063,92813,732,12213,452,75313,793,70413,234,21413,072,30412,856,18512,747,05012,499,56312,706,70712,357,86312,911,80112,763,51212,843,72412,286,98312,157,75411,966,07912,115,65411,677,04211,842,83411,496,29811,518,85411,305,22611,348,81010,614,1939,972,7719,555,0279,603,59110,056,0549,722,6879,817,89810,013,7629,780,9269,852,3959,687,7439,658,4629,846,9719,493,6869,388,9249,347,5219,191,3748,951,3578,838,1028,989,3319,227,6748,668,5158,546,9958,637,9248,458,2038,500,6598,601,3378,632,2768,978,8669,380,78510,568,73711,355,76612,334,43812,707,92412,685,63813,080,87613,020,21013,223,60013,292,30013,332,90013,715,90013,823,60013,463,90013,583,70013,608,70013,872,50013,724,20013,079,00012,917,90012,933,80012,706,40012,623,20011,858,40012,152,40011,455,70011,552,80011,195,40011,619,60011,584,40011,687,90011,924,60011,524,00011,631,00011,860,70011,816,70011,884,80010,895,30010,997,60010,990,90010,685,30010,307,70010,319,30010,235,80010,068,2009,721,4008,452,8008,070,6007,834,4007,092,8006,669,7006,144,30000000000000000
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
432,400
462,600
443,200
594,500
475,000
521,300
613,900
958,000
225,400
304,700
277,800
387,600
409,400
310,700
346,400
323,200
335,700
467,100
662,500
634,600
11,456,000
11,092,000
10,838,000
10,758,000
10,333,000
10,675,000
10,558,000
11,089,000
10,716,000
11,583,000
11,759,000
12,011,000
12,227,000
12,385,000
12,964,000
13,172,000
12,930,000
12,926,000
12,846,000
13,245,000
13,045,000
12,682,000
12,502,000
12,500,000
12,218,000
12,183,000
11,690,000
12,088,000
11,773,000
10,830,000
9,895,000
8,915,000
8,515,000
8,289,000
8,315,000
230,233
324,931
1,476
1,301
219,791
240,134
237,044
261,204
244,928
282,540
292,976
285,215
278,541
275,113
286,246
291,901
288,260
296,788
293,160
281,838
288,645
309,914
260,305
251,416
234,599
268,505
236,936
261,575
236,040
231,429
235,660
226,625
127,717
131,674
113,044
121,242
95,840
104,259
86,095
94,369
88,014
93,906
48,947
40,364
34,907
46,186
42,131
42,468
27,777
46,987
26,244
25,294
17,737
43,542
20,979
24,922
21,674
42,046
31,444
31,360
24,009
29,557
15,466
16,178
24,009
141,165
131,820
129,353
16,085
213,973
143,038
115,993
2,463
121,419
117,224
114,267
2,499
2,545
2,545
116,172
9,698
338,061
97,900
33,434
15,743,915
37,081
12,639,744
12,848,039
12,848,03912,639,74437,08115,743,91533,43497,900338,0619,698116,1722,5452,5452,499114,267117,224121,4192,463115,993143,038213,97316,085129,353131,820141,16524,00916,17815,46629,55724,00931,36031,44442,04621,67424,92220,97943,54217,73725,29426,24446,98727,77742,46842,13146,18634,90740,36448,94793,90688,01494,36986,095104,25995,840121,242113,044131,674127,717226,625235,660231,429236,040261,575236,936268,505234,599251,416260,305309,914288,645281,838293,160296,788288,260291,901286,246275,113278,541285,215292,976282,540244,928261,204237,044240,134219,7911,3011,476324,931230,2338,315,0008,289,0008,515,0008,915,0009,895,00010,830,00011,773,00012,088,00011,690,00012,183,00012,218,00012,500,00012,502,00012,682,00013,045,00013,245,00012,846,00012,926,00012,930,00013,172,00012,964,00012,385,00012,227,00012,011,00011,759,00011,583,00010,716,00011,089,00010,558,00010,675,00010,333,00010,758,00010,838,00011,092,00011,456,000634,600662,500467,100335,700323,200346,400310,700409,400387,600277,800304,700225,400958,000613,900521,300475,000594,500443,200462,600432,40000000000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
432,400
462,600
443,200
550,800
475,000
521,300
613,900
904,300
225,400
260,600
227,700
342,900
365,900
272,600
310,100
291,400
295,900
426,200
621,000
600,300
686,600
718,200
625,400
594,500
574,100
655,700
480,900
476,900
462,900
499,600
489,100
293,300
368,300
478,100
482,400
212,500
259,600
379,100
363,500
356,800
377,400
353,200
335,400
459,000
424,720
530,231
365,407
211,481
278,786
242,781
154,910
234,892
85,619
79,910
33,916
148,201
130,888
36,424
111,553
109,195
113,601
91,055
11,939
15,000
8,376
9,894
8,537
9,447
2,025
12,100
11,290
11,058
3,462
15,644
10,749
10,427
9,726
10,180
10,621
4,900
10,000
10,000
7,200
6,900
7,317
7,000
7,100
6,200
6,900
6,800
6,400
476
117
176
242
173
152
114
0
0
375
0
0
887,727
0
0
0
128,757
408
862,088
829,253
23,378
777,829
784,222
5,293
5,293
5,293
330
629
199
111,230
110,483
108,264
75,000
75,000
50,000
50,000
50,000
105,820
105,380
104,452
11,925
101,274
99,722
77,705
12,190
325,000
97,768
95,453
151,315
94,104
490
90,356
90,35649094,104151,31595,45397,768325,00012,19077,70599,722101,27411,925104,452105,380105,82050,00050,00050,00075,00075,000108,264110,483111,2301996293305,2935,2935,293784,222777,82923,378829,253862,088408128,757000887,72700375001141521732421761174766,4006,8006,9006,2007,1007,0007,3176,9007,20010,00010,0004,90010,62110,1809,72610,42710,74915,6443,46211,05811,29012,1002,0259,4478,5379,8948,37615,00011,93991,055113,601109,195111,55336,424130,888148,20133,91679,91085,619234,892154,910242,781278,786211,481365,407530,231424,720459,000335,400353,200377,400356,800363,500379,100259,600212,500482,400478,100368,300293,300489,100499,600462,900476,900480,900655,700574,100594,500625,400718,200686,600600,300621,000426,200295,900291,400310,100272,600365,900342,900227,700260,600225,400904,300613,900521,300475,000550,800443,200462,600432,40000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
887,727
0
0
0
128,757
0
862,088
829,253
23,378
777,829
784,222
5,293
5,293
5,293
4,193
4,293
54,296
0
0
0
0
75,000
50,000
50,000
0
0
0
0
0
0
0
0
0
325,000
0
0
0
0
0
0
000000325,00000000000050,00050,00075,000000054,2964,2934,1935,2935,2935,293784,222777,82923,378829,253862,0880128,757000887,727000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
43,700
0
0
0
53,700
0
44,100
50,100
44,700
43,500
38,100
36,300
31,800
39,800
40,900
41,500
34,300
46,700
47,400
56,800
49,300
64,300
48,700
55,100
49,500
60,100
70,600
75,300
69,500
70,200
56,700
68,500
57,500
67,200
53,900
70,300
55,700
76,300
49,400
60,100
64,600
66,456
64,579
80,792
72,460
64,113
59,559
49,092
29,762
27,983
23,427
21,870
13,731
12,761
9,755
7,207
7,483
6,978
7,169
6,162
7,021
7,669
8,617
9,416
10,910
11,882
13,023
18,659
22,718
17,893
18,292
18,526
20,476
18,322
13,588
12,702
13,837
10,010
7,765
9,740
7,026
7,766
5,078
6,492
5,007
6,605
5,457
6,751
5,330
6,318
5,114
5,997
4,776
5,772
4,399
6,040
4,871
5,743
5,099
6,086
5,148
5,836
5,254
5,869
5,032
5,661
5,532
6,115
5,334
6,410
5,105
6,717
6,946
8,229
7,395
7,689
8,253
8,474
9,454
8,435
8,040
7,932
7,775
6,613
5,117
4,109
3,879
3,415
2,499
2,545
2,545
3,405
9,698
13,061
26,737
33,434
41,023
37,081
37,278
40,434
40,43437,27837,08141,02333,43426,73713,0619,6983,4052,5452,5452,4993,4153,8794,1095,1176,6137,7757,9328,0408,4359,4548,4748,2537,6897,3958,2296,9466,7175,1056,4105,3346,1155,5325,6615,0325,8695,2545,8365,1486,0865,0995,7434,8716,0404,3995,7724,7765,9975,1146,3185,3306,7515,4576,6055,0076,4925,0787,7667,0269,7407,76510,01013,83712,70213,58818,32220,47618,52618,29217,89322,71818,65913,02311,88210,9109,4168,6177,6697,0216,1627,1696,9787,4837,2079,75512,76113,73121,87023,42727,98329,76249,09259,55964,11372,46080,79264,57966,45664,60060,10049,40076,30055,70070,30053,90067,20057,50068,50056,70070,20069,50075,30070,60060,10049,50055,10048,70064,30049,30056,80047,40046,70034,30041,50040,90039,80031,80036,30038,10043,50044,70050,10044,100053,70000043,70000000000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,722,700
10,326,400
10,155,800
10,114,200
9,694,600
9,970,600
10,022,000
10,562,600
10,193,000
11,012,800
11,194,600
11,648,200
11,788,500
11,850,200
12,413,100
12,902,000
12,603,200
12,493,000
12,412,200
12,832,500
12,591,300
12,279,400
12,106,500
11,976,400
11,726,824
11,588,190
11,243,801
11,804,059
11,430,101
10,527,660
9,690,998
8,650,346
8,401,398
8,185,663
8,259,214
68,301
181,282
-44,703
-117,459
103,113
119,555
138,820
243,103
222,907
266,495
274,465
267,262
258,184
261,206
261,123
261,952
254,484
275,433
259,224
252,563
257,742
281,866
236,537
228,093
215,862
248,495
219,171
244,635
222,114
216,346
223,582
213,033
116,510
118,169
100,787
108,091
90,510
97,941
80,981
88,372
83,238
88,134
44,548
34,324
30,036
40,068
37,032
36,382
22,629
41,151
20,990
19,425
12,705
37,473
15,447
18,807
16,340
35,636
26,339
24,643
17,063
21,328
7,741
7,860
15,557
21,461
11,883
12,654
-66,955
131,041
85,263
59,380
-2,654
11,490
7,965
6,400
-11,925
-2,545
-99,722
35,062
-9,698
-338,061
132
-33,434
-48,659
-44,459
-43,057
12,805,883
12,805,883-43,057-44,459-48,659-33,434132-338,061-9,69835,062-99,722-2,545-11,9256,4007,96511,490-2,65459,38085,263131,041-66,95512,65411,88321,46115,5577,8607,74121,32817,06324,64326,33935,63616,34018,80715,44737,47312,70519,42520,99041,15122,62936,38237,03240,06830,03634,32444,54888,13483,23888,37280,98197,94190,510108,091100,787118,169116,510213,033223,582216,346222,114244,635219,171248,495215,862228,093236,537281,866257,742252,563259,224275,433254,484261,952261,123261,206258,184267,262274,465266,495222,907243,103138,820119,555103,113-117,459-44,703181,28268,3018,259,2148,185,6638,401,3988,650,3469,690,99810,527,66011,430,10111,804,05911,243,80111,588,19011,726,82411,976,40012,106,50012,279,40012,591,30012,832,50012,412,20012,493,00012,603,20012,902,00012,413,10011,850,20011,788,50011,648,20011,194,60011,012,80010,193,00010,562,60010,022,0009,970,6009,694,60010,114,20010,155,80010,326,40010,722,7000000000000000000000000000000000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
37,100
58,100
58,000
47,600
46,400
46,400
129,500
117,100
116,700
75,800
75,600
75,500
82,900
106,500
83,800
84,100
93,800
248,500
253,500
357,900
469,000
596,000
746,000
862,000
862,000
878,000
898,000
1,063,000
1,142,000
1,057,000
957,000
932,000
698,000
702,000
766,000
706,000
685,000
665,000
625,000
586,000
676,000
655,000
795,000
728,000
806,000
902,000
1,000,000
624,000
566,000
530,000
678,000
470,000
464,000
344,000
287,000
8,270,426
8,133,272
5,474
5,482
8,448,724
8,987,540
8,752,287
8,576,898
8,706,429
8,908,834
9,054,545
9,103,709
9,215,145
9,571,858
9,372,216
9,395,842
9,564,135
9,484,138
9,720,602
9,536,060
9,434,042
9,746,140
9,343,286
9,303,611
9,738,172
10,345,688
11,111,874
11,043,651
11,282,814
11,264,869
11,607,174
11,450,417
11,987,937
11,834,405
12,044,710
12,165,741
12,747,884
12,659,253
12,825,706
12,263,494
12,618,693
12,405,657
12,698,103
12,815,821
13,037,397
13,188,028
13,751,573
13,410,285
13,704,345
14,016,941
14,138,860
14,040,475
14,321,019
14,472,400
14,682,703
14,825,862
15,309,156
15,429,032
15,736,091
16,009,049
15,833,175
15,865,280
15,860,979
15,722,229
15,833,175
16,035,558
16,271,077
16,251,297
16,792,579
17,000,331
18,274,822
18,631,757
19,226,681
20,465,631
20,971,428
21,254,007
2,499
2,545
2,545
21,735,484
9,698
338,061
23,491,757
655,670
6,575,139
21,947,802
9,048,175
9,250,197
9,250,1979,048,17521,947,8026,575,139655,67023,491,757338,0619,69821,735,4842,5452,5452,49921,254,00720,971,42820,465,63119,226,68118,631,75718,274,82217,000,33116,792,57916,251,29716,271,07716,035,55815,833,17515,722,22915,860,97915,865,28015,833,17516,009,04915,736,09115,429,03215,309,15614,825,86214,682,70314,472,40014,321,01914,040,47514,138,86014,016,94113,704,34513,410,28513,751,57313,188,02813,037,39712,815,82112,698,10312,405,65712,618,69312,263,49412,825,70612,659,25312,747,88412,165,74112,044,71011,834,40511,987,93711,450,41711,607,17411,264,86911,282,81411,043,65111,111,87410,345,6889,738,1729,303,6119,343,2869,746,1409,434,0429,536,0609,720,6029,484,1389,564,1359,395,8429,372,2169,571,8589,215,1459,103,7099,054,5458,908,8348,706,4298,576,8988,752,2878,987,5408,448,7245,4825,4748,133,2728,270,426287,000344,000464,000470,000678,000530,000566,000624,0001,000,000902,000806,000728,000795,000655,000676,000586,000625,000665,000685,000706,000766,000702,000698,000932,000957,0001,057,0001,142,0001,063,000898,000878,000862,000862,000746,000596,000469,000357,900253,500248,50093,80084,10083,800106,50082,90075,50075,60075,800116,700117,100129,50046,40046,40047,60058,00058,10037,10000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
40,300
40,292
32,652
32,643
30,714
30,705
30,696
30,687
28,075
28,065
128,055
177,427
174,727
174,717
174,706
174,695
173,671
173,926
173,912
173,898
170,816
270,801
245,786
220,771
267,970
267,954
267,938
267,921
267,904
267,887
260,716
235,699
235,681
185,662
135,643
110,624
110,605
110,585
85,565
60,545
60,524
60,502
60,481
60,459
10,437
10,414
10,391
10,367
10,343
10,319
410,294
510,269
1,760,243
560,217
0
0
0
0
0000560,2171,760,243510,269410,29410,31910,34310,36710,39110,41410,43760,45960,48160,50260,52460,54585,565110,585110,605110,624135,643185,662235,681235,699260,716267,887267,904267,921267,938267,954267,970220,771245,786270,801170,816173,898173,912173,926173,671174,695174,706174,717174,727177,427128,05528,06528,07530,68730,69630,70530,71432,64332,65240,29240,300000000000000000000