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

Bank of the James Financial Group
Buy, Hold or Sell?

Let's analyze Bank of the James Financial Group together

I guess you are interested in Bank of the James Financial Group. 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 the James Financial Group. 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 the James Financial Group

I send you an email if I find something interesting about Bank of the James Financial Group.

1. Quick Overview

1.1. Quick analysis of Bank of the James Financial Group (30 sec.)










1.2. What can you expect buying and holding a share of Bank of the James Financial Group? (30 sec.)

How much money do you get?

How much money do you get?
$0.38
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$15.15
Expected worth in 1 year
$19.27
How sure are you?
82.5%

+ What do you gain per year?

Total Gains per Share
$4.50
Return On Investment
27.7%

For what price can you sell your share?

Current Price per Share
$16.24
Expected price per share
$12.88 - $
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Bank of the James Financial Group (5 min.)




Live pricePrice per Share (EOD)
$16.24
Intrinsic Value Per Share
$12.29 - $56.25
Total Value Per Share
$27.44 - $71.40

2.2. Growth of Bank of the James Financial Group (5 min.)




Is Bank of the James Financial Group growing?

Current yearPrevious yearGrowGrow %
How rich?$68.8m$51.3m$11.3m18.1%

How much money is Bank of the James Financial Group making?

Current yearPrevious yearGrowGrow %
Making money$2.1m$2.1m-$29.2k-1.4%
Net Profit Margin15.8%20.2%--

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

2.3. Financial Health of Bank of the James Financial Group (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 the James Financial Group?

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

First you should know what it really means to hold a share of Bank of the James Financial Group. And how you can make/lose money.

Speculation

The Price per Share of Bank of the James Financial Group is $16.24. 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 the James Financial Group.
  • 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 the James Financial Group, 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 $15.15. Based on the TTM, the Book Value Change Per Share is $1.03 per quarter. Based on the YOY, the Book Value Change Per Share is $0.18 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 $0.09 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Bank of the James Financial Group.

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 Eps0.442.7%0.462.9%0.472.9%0.412.5%0.311.9%
Usd Book Value Change Per Share1.579.7%1.036.3%0.181.1%0.120.8%0.191.2%
Usd Dividend Per Share0.100.6%0.090.6%0.080.5%0.080.5%0.060.4%
Usd Total Gains Per Share1.6710.3%1.126.9%0.261.6%0.201.2%0.261.6%
Usd Price Per Share13.74-11.90-10.51-12.27-12.90-
Price to Earnings Ratio7.84-6.44-5.75-7.99-13.58-
Price-to-Total Gains Ratio8.23-24.65-10.78-19.74-48.64-
Price to Book Ratio0.91-0.86-0.94-0.95-1.13-
Price-to-Total Gains Ratio8.23-24.65-10.78-19.74-48.64-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share16.2417
Number of shares61
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.090.08
Usd Book Value Change Per Share1.030.12
Usd Total Gains Per Share1.120.20
Gains per Quarter (61 shares)68.5712.26
Gains per Year (61 shares)274.3049.06
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
123251264193039
246502538376188
3697538125691137
4931005108674122186
51161256136093152235
613915071634112183284
716217581908130213333
818520092182149244382
920822602456167274431
1023225112730186305480

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%85.02.00.097.7%
Book Value Change Per Share4.00.00.0100.0%8.04.00.066.7%15.05.00.075.0%32.08.00.080.0%69.017.01.079.3%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%42.00.045.048.3%
Total Gains per Share4.00.00.0100.0%8.04.00.066.7%15.05.00.075.0%33.07.00.082.5%70.016.01.080.5%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Bank of the James Financial Group 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--1.5691.029+52%0.178+781%0.125+1157%0.195+705%
Book Value Per Share--15.15113.812+10%11.207+35%12.947+17%11.655+30%
Current Ratio--1.6360.739+121%1191.940-100%1973.099-100%1275.974-100%
Debt To Asset Ratio--0.9320.9360%0.946-1%0.9330%0.925+1%
Debt To Equity Ratio--13.64514.734-7%17.449-22%14.379-5%12.731+7%
Dividend Per Share--0.1000.095+5%0.080+25%0.076+31%0.064+56%
Enterprise Value---661642508.400-780225220.700+18%-637711045.498-4%-645801044.227-2%-529801740.127-20%
Eps--0.4380.464-6%0.467-6%0.408+7%0.311+41%
Ev To Ebitda Ratio---63.522-164.387+159%-49.244-22%-68.980+9%-56.388-11%
Ev To Sales Ratio---14.846-14.570-2%-15.098+2%-15.738+6%-16.064+8%
Free Cash Flow Per Share--0.8160.391+109%0.442+85%0.408+100%0.279+192%
Free Cash Flow To Equity Per Share--5.6581.750+223%0.120+4626%3.324+70%2.938+93%
Gross Profit Margin--0.8890.914-3%0.8900%0.886+0%0.847+5%
Intrinsic Value_10Y_max--56.251--------
Intrinsic Value_10Y_min--12.286--------
Intrinsic Value_1Y_max--2.362--------
Intrinsic Value_1Y_min--1.143--------
Intrinsic Value_3Y_max--9.592--------
Intrinsic Value_3Y_min--3.530--------
Intrinsic Value_5Y_max--19.831--------
Intrinsic Value_5Y_min--6.006--------
Market Cap73791565.278+15%62425491.60054043029.300+16%48183954.503+30%57496105.773+9%60941609.873+2%
Net Profit Margin--0.1790.158+13%0.202-12%0.184-3%0.172+4%
Operating Margin--0.2210.149+49%0.293-24%0.286-23%0.318-30%
Operating Ratio--0.6190.289+114%-0.337+154%-0.058+109%-0.142+123%
Pb Ratio1.072+15%0.9070.860+5%0.940-4%0.953-5%1.133-20%
Pe Ratio9.270+15%7.8426.440+22%5.747+36%7.989-2%13.577-42%
Price Per Share16.242+15%13.74011.895+16%10.505+31%12.271+12%12.899+7%
Price To Free Cash Flow Ratio4.977+15%4.21029.481-86%1.842+128%23.813-82%70.401-94%
Price To Total Gains Ratio9.732+15%8.23324.647-67%10.783-24%19.738-58%48.644-83%
Quick Ratio--3.0811.894+63%2224.081-100%3726.619-100%2434.782-100%
Return On Assets--0.0020.002-8%0.002-12%0.002-4%0.002+5%
Return On Equity--0.0290.034-14%0.042-30%0.032-10%0.026+9%
Total Gains Per Share--1.6691.124+48%0.258+546%0.201+730%0.259+545%
Usd Book Value--68834000.00062754000.000+10%51367000.000+34%60616700.000+14%54982125.000+25%
Usd Book Value Change Per Share--1.5691.029+52%0.178+781%0.125+1157%0.195+705%
Usd Book Value Per Share--15.15113.812+10%11.207+35%12.947+17%11.655+30%
Usd Dividend Per Share--0.1000.095+5%0.080+25%0.076+31%0.064+56%
Usd Eps--0.4380.464-6%0.467-6%0.408+7%0.311+41%
Usd Free Cash Flow--3707000.0001777500.000+109%2042500.000+81%1908550.000+94%1311800.000+183%
Usd Free Cash Flow Per Share--0.8160.391+109%0.442+85%0.408+100%0.279+192%
Usd Free Cash Flow To Equity Per Share--5.6581.750+223%0.120+4626%3.324+70%2.938+93%
Usd Market Cap73791565.278+15%62425491.60054043029.300+16%48183954.503+30%57496105.773+9%60941609.873+2%
Usd Price Per Share16.242+15%13.74011.895+16%10.505+31%12.271+12%12.899+7%
Usd Profit--1990000.0002108250.000-6%2137500.000-7%1903850.000+5%1457875.000+37%
Usd Revenue--11142000.00013437750.000-17%10568250.000+5%10373250.000+7%8350775.000+33%
Usd Total Gains Per Share--1.6691.124+48%0.258+546%0.201+730%0.259+545%
 EOD+4 -4MRQTTM+26 -13YOY+22 -175Y+29 -1010Y+29 -10

3.3 Fundamental Score

Let's check the fundamental score of Bank of the James Financial Group based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-159.270
Price to Book Ratio (EOD)Between0-11.072
Net Profit Margin (MRQ)Greater than00.179
Operating Margin (MRQ)Greater than00.221
Quick Ratio (MRQ)Greater than13.081
Current Ratio (MRQ)Greater than11.636
Debt to Asset Ratio (MRQ)Less than10.932
Debt to Equity Ratio (MRQ)Less than113.645
Return on Equity (MRQ)Greater than0.150.029
Return on Assets (MRQ)Greater than0.050.002
Total6/10 (60.0%)

3.4 Technical Score

Let's check the technical score of Bank of the James Financial Group based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5078.708
Ma 20Greater thanMa 5014.607
Ma 50Greater thanMa 10013.796
Ma 100Greater thanMa 20013.521
OpenGreater thanClose16.000
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Bank of the James Financial Group

Bank of the James Financial Group, Inc. operates as the bank holding company for Bank of the James that provides general retail and commercial banking services to individuals, businesses, associations and organizations, and governmental authorities in Virginia, the United States. It offers checking, savings, individual retirement, and health care saving accounts, as well as other time deposits, including money market accounts and certificates of deposit. The company also provides loans to small- and medium-sized businesses for the purchases of equipment, facilities upgrades, inventory acquisition, and various working capital purposes; commercial and residential construction and development loans; commercial real estate mortgage loans; residential mortgage loans; and secured and unsecured consumer loans, such as lines of credit and overdraft lines of credit, as well as personal, automobile, installment, demand, and home equity loans for personal, family, or household purposes. In addition, it offers other banking services, including safe deposit boxes, traveler's checks, direct deposit of payroll and social security checks, automatic drafts for various accounts, treasury management, and credit card merchant services. Further, the company provides mortgage banking; investment advisory services; securities brokerage and investment services; and telephone and internet banking services comprising online bill pay, as well as acts as an agent for insurance and annuity products. The company was founded in 1999 and is headquartered in Lynchburg, Virginia.

Fundamental data was last updated by Penke on 2024-12-05 14:32:04.

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 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 cheap.
Based on the earnings, the company is cheap.
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 Bank of the James Financial Group earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Bank of the James Financial Group to the Banks - Regional industry mean.
  • A Net Profit Margin of 17.9% 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 the James Financial Group:

  • The MRQ is 17.9%. The company is making a huge profit. +2
  • The TTM is 15.8%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ17.9%TTM15.8%+2.0%
TTM15.8%YOY20.2%-4.4%
TTM15.8%5Y18.4%-2.6%
5Y18.4%10Y17.2%+1.3%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ17.9%40.2%-22.3%
TTM15.8%31.4%-15.6%
YOY20.2%28.8%-8.6%
5Y18.4%24.7%-6.3%
10Y17.2%21.4%-4.2%
4.3.1.2. Return on Assets

Shows how efficient Bank of the James Financial Group is using its assets to generate profit.

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

Let's take a look of the Return on Assets trends of Bank of the James Financial Group:

  • 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%+0.0%
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 Bank of the James Financial Group is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Bank of the James Financial Group to the Banks - Regional industry mean.
  • 2.9% Return on Equity means Bank of the James Financial Group generated $0.03 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Bank of the James Financial Group:

  • The MRQ is 2.9%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.4%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.9%TTM3.4%-0.5%
TTM3.4%YOY4.2%-0.8%
TTM3.4%5Y3.2%+0.1%
5Y3.2%10Y2.6%+0.6%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ2.9%2.8%+0.1%
TTM3.4%2.5%+0.9%
YOY4.2%2.7%+1.5%
5Y3.2%2.4%+0.8%
10Y2.6%2.7%-0.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Bank of the James Financial Group.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Bank of the James Financial Group is operating .

  • Measures how much profit Bank of the James Financial Group 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 the James Financial Group to the Banks - Regional industry mean.
  • An Operating Margin of 22.1% means the company generated $0.22  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Bank of the James Financial Group:

  • The MRQ is 22.1%. The company is operating efficient. +1
  • The TTM is 14.9%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ22.1%TTM14.9%+7.3%
TTM14.9%YOY29.3%-14.4%
TTM14.9%5Y28.6%-13.8%
5Y28.6%10Y31.8%-3.2%
4.3.2.2. Operating Ratio

Measures how efficient Bank of the James Financial Group is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • An Operation Ratio of 0.62 means that the operating costs are $0.62 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Bank of the James Financial Group:

  • The MRQ is 0.619. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.289. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.619TTM0.289+0.330
TTM0.289YOY-0.337+0.626
TTM0.2895Y-0.058+0.347
5Y-0.05810Y-0.142+0.084
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Bank of the James Financial Group.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Bank of the James Financial Group 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 1.64 means the company has $1.64 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Bank of the James Financial Group:

  • The MRQ is 1.636. The company is able to pay all its short-term debts. +1
  • The TTM is 0.739. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ1.636TTM0.739+0.897
TTM0.739YOY1,191.940-1,191.202
TTM0.7395Y1,973.099-1,972.360
5Y1,973.09910Y1,275.974+697.125
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM0.7392.176-1.437
YOY1,191.9402.383+1,189.557
5Y1,973.0991.117+1,971.982
10Y1,275.97411.601+1,264.373
4.4.3.2. Quick Ratio

Measures if Bank of the James Financial Group 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 the James Financial Group to the Banks - Regional industry mean.
  • A Quick Ratio of 3.08 means the company can pay off $3.08 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Bank of the James Financial Group:

  • The MRQ is 3.081. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.894. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ3.081TTM1.894+1.186
TTM1.894YOY2,224.081-2,222.186
TTM1.8945Y3,726.619-3,724.725
5Y3,726.61910Y2,434.782+1,291.837
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM1.894-0.015+1.909
YOY2,224.0812.384+2,221.697
5Y3,726.6190.682+3,725.937
10Y2,434.78217.526+2,417.256
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Bank of the James Financial Group.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Bank of the James Financial Group assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Bank of the James Financial Group to Banks - Regional industry mean.
  • A Debt to Asset Ratio of 0.93 means that Bank of the James Financial Group assets are financed with 93.2% credit (debt) and the remaining percentage (100% - 93.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Bank of the James Financial Group:

  • The MRQ is 0.932. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.936. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.932TTM0.936-0.005
TTM0.936YOY0.946-0.009
TTM0.9365Y0.933+0.003
5Y0.93310Y0.925+0.008
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9320.915+0.017
TTM0.9360.724+0.212
YOY0.9460.326+0.620
5Y0.9330.761+0.172
10Y0.9250.847+0.078
4.5.4.2. Debt to Equity Ratio

Measures if Bank of the James Financial Group is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Bank of the James Financial Group to the Banks - Regional industry mean.
  • A Debt to Equity ratio of 1,364.5% means that company has $13.64 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Bank of the James Financial Group:

  • The MRQ is 13.645. The company is unable to pay all its debts with equity. -1
  • The TTM is 14.734. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ13.645TTM14.734-1.089
TTM14.734YOY17.449-2.715
TTM14.7345Y14.379+0.355
5Y14.37910Y12.731+1.649
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ13.64510.715+2.930
TTM14.7348.867+5.867
YOY17.4493.978+13.471
5Y14.3799.345+5.034
10Y12.73111.610+1.121
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 the James Financial Group generates.

  • Above 15 is considered overpriced but always compare Bank of the James Financial Group to the Banks - Regional industry mean.
  • A PE ratio of 7.84 means the investor is paying $7.84 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Bank of the James Financial Group:

  • The EOD is 9.270. Based on the earnings, the company is underpriced. +1
  • The MRQ is 7.842. Based on the earnings, the company is underpriced. +1
  • The TTM is 6.440. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD9.270MRQ7.842+1.428
MRQ7.842TTM6.440+1.402
TTM6.440YOY5.747+0.693
TTM6.4405Y7.989-1.549
5Y7.98910Y13.577-5.587
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD9.2703.990+5.280
MRQ7.8424.277+3.565
TTM6.4404.718+1.722
YOY5.7475.611+0.136
5Y7.9899.054-1.065
10Y13.5779.531+4.046
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 the James Financial Group:

  • The EOD is 4.977. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 4.210. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 29.481. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD4.977MRQ4.210+0.767
MRQ4.210TTM29.481-25.271
TTM29.481YOY1.842+27.639
TTM29.4815Y23.813+5.668
5Y23.81310Y70.401-46.587
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD4.9772.408+2.569
MRQ4.2102.582+1.628
TTM29.481-0.320+29.801
YOY1.8420.514+1.328
5Y23.8130.452+23.361
10Y70.4010.106+70.295
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 the James Financial Group 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 0.91 means the investor is paying $0.91 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Bank of the James Financial Group:

  • The EOD is 1.072. Based on the equity, the company is underpriced. +1
  • The MRQ is 0.907. Based on the equity, the company is cheap. +2
  • The TTM is 0.860. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD1.072MRQ0.907+0.165
MRQ0.907TTM0.860+0.047
TTM0.860YOY0.940-0.080
TTM0.8605Y0.953-0.093
5Y0.95310Y1.133-0.180
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD1.0720.451+0.621
MRQ0.9070.483+0.424
TTM0.8600.350+0.510
YOY0.9400.182+0.758
5Y0.9530.620+0.333
10Y1.1330.894+0.239
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 the James Financial Group.

4.8.1. Institutions holding Bank of the James Financial Group

Institutions are holding 21.923% of the shares of Bank of the James Financial Group.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Pettyjohn Co5.62510.646725556961712.4744
2024-09-30Vanguard Group Inc4.23880.000119258500
2024-06-30CapTrust Financial Advisors3.20860.0053145776-3288-2.2058
2024-09-30Fourthstone LLC2.04960.2851931192019127.6862
2024-09-30CWM Advisors, LLC1.630.104174058740580
2024-09-30Geode Capital Management, LLC0.8452038400-2838-6.882
2024-09-30Bridgeway Capital Management, LLC0.71850.0097326429382.9586
2024-09-30Dimensional Fund Advisors, Inc.0.60650.0001275557032.6181
2024-09-30Banc Funds Co LLC0.50690.034323029-38346-62.4782
2024-09-30First Manhattan Co. LLC0.49110.00092231100
2024-09-30Empowered Funds, LLC0.43230.0042196429385.015
2024-09-30SALZHAUER MICHAEL0.4180.15981899000
2024-09-30Montvue Capital Management Inc0.28010.13421272700
2024-06-30Commonwealth Equity Services Inc0.22510.000210226102260
2024-06-30BlackRock Inc0.2056093393273.6285
2024-09-30Wells Fargo & Co0.139606342-1-0.0158
2024-09-30Morgan Stanley - Brokerage Accounts0.034901585-1583-49.9684
2024-09-30UBS Group AG0.012805825820
2024-09-30Tower Research Capital LLC0.00750.0001343-378-52.4272
2024-06-30Bank of America Corp0.0007032320
Total 21.67691.3848984852+67732+6.9%

4.9.2. Funds holding Bank of the James Financial Group

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv2.51330.000111418900
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.67310.00097601500
2024-11-29Inspire Tactical Balanced ETF1.60281.1747282000
2024-09-30Fidelity Extended Market Index0.49750.0007226035362.429
2024-11-27EA Bridgeway Omni Small-Cap Value ETF0.44290.018620121240.1194
2024-09-30Bridgeway Omni Small-Cap Value N0.28610.01411300000
2024-09-30Bridgeway Omni Small-Cap Value0.28610.01411300000
2024-11-27iShares Micro-Cap ETF0.20270.0136920800
2024-09-30DFA US Core Equity 2 I0.18510.0003840800
2024-09-30Fidelity Total Market Index0.16820.00017644-2953-27.8664
2024-09-30Fidelity Series Total Market Index0.11520.00015233-1021-16.3256
2024-09-30DFA US Targeted Value I0.08670.0004394000
2024-11-28Dimensional US Targeted Value ETF0.08470.0005384900
2024-09-30DFA US Core Equity 1 I0.0740.0001336300
2024-09-30Northern Trust Extended Eq Market Idx0.07370.0006334700
2024-09-30NT Ext Equity Mkt Idx Fd - L0.07370.0006334700
2024-10-31Schwab Total Stock Market Index0.06040.0001274400
2024-10-31Vanguard U.S. Eq Idx £ Acc0.05240.0002238100
2024-09-30Spartan Extended Market Index Pool E0.04140.00061883894.961
2024-10-31State St US Extended Mkt Indx NL Cl C0.03960.0012180000
Total 8.55961.2409388895-3325-0.9%

5.3. Insider Transactions

Insiders are holding 15.422% of the shares of Bank of the James Financial Group.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-02-16William C Bryant IiiBUY95511.79
2024-02-06William C Bryant IiiBUY345012
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  -381-99-480-42-522-31-553132,988132,435



5.2. Latest Balance Sheet

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

Summary
Total Assets1,008,063
Total Liabilities939,229
Total Stockholder Equity68,834
 As reported
Total Liabilities 939,229
Total Stockholder Equity+ 68,834
Total Assets = 1,008,063

Assets

Total Assets1,008,063
Total Current Assets217,858
Long-term Assets224,376
Total Current Assets
Cash And Cash Equivalents 22,692
Short-term Investments 192,469
Net Receivables 2,697
Total Current Assets  (as reported)217,858
Total Current Assets  (calculated)217,858
+/-0
Long-term Assets
Property Plant Equipment 19,378
Goodwill 2,054
Intangible Assets 6,865
Long-term Assets Other -33,357
Long-term Assets  (as reported)224,376
Long-term Assets  (calculated)-5,060
+/- 229,436

Liabilities & Shareholders' Equity

Total Current Liabilities133,193
Long-term Liabilities806,036
Total Stockholder Equity68,834
Total Current Liabilities
Accounts payable 758
Other Current Liabilities 132,435
Total Current Liabilities  (as reported)133,193
Total Current Liabilities  (calculated)133,193
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)806,036
Long-term Liabilities  (calculated)0
+/- 806,036
Total Stockholder Equity
Common Stock9,723
Retained Earnings 41,640
Accumulated Other Comprehensive Income -17,782
Other Stockholders Equity 35,253
Total Stockholder Equity (as reported)68,834
Total Stockholder Equity (calculated)68,834
+/-0
Other
Cash and Short Term Investments 215,161
Common Stock Shares Outstanding 4,543
Liabilities and Stockholders Equity 1,008,063
Net Debt -3,202
Net Working Capital 84,665
Short Long Term Debt Total 19,490



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-31
> Total Assets 
0
0
0
114,071
118,560
119,115
133,741
145,011
158,505
161,213
169,905
171,025
171,025
185,507
191,173
195,852
202,616
204,279
214,349
232,709
236,588
245,695
261,745
270,060
277,243
306,115
320,131
328,605
375,561
397,953
426,603
437,681
409,826
407,234
415,955
418,928
430,903
429,625
429,440
427,436
433,372
433,204
426,077
441,381
428,086
430,871
435,372
434,511
442,584
447,360
451,686
460,865
488,007
492,836
507,615
527,454
524,611
545,730
559,952
574,195
578,433
595,637
619,336
626,341
653,635
655,866
668,438
674,897
684,388
690,095
708,114
725,394
746,055
827,098
849,129
851,386
886,360
908,364
942,631
987,634
973,585
959,577
962,570
928,571
948,471
950,896
960,887
969,371
984,891
978,011
1,008,063
1,008,063978,011984,891969,371960,887950,896948,471928,571962,570959,577973,585987,634942,631908,364886,360851,386849,129827,098746,055725,394708,114690,095684,388674,897668,438655,866653,635626,341619,336595,637578,433574,195559,952545,730524,611527,454507,615492,836488,007460,865451,686447,360442,584434,511435,372430,871428,086441,381426,077433,204433,372427,436429,440429,625430,903418,928415,955407,234409,826437,681426,603397,953375,561328,605320,131306,115277,243270,060261,745245,695236,588232,709214,349204,279202,616195,852191,173185,507171,025171,025169,905161,213158,505145,011133,741119,115118,560114,071000
   > Total Current Assets 
0
0
0
4,417
8,131
7,677
5,220
5,247,441
4,990
5,253
5,633
3,980
3,980
5,360
6,498
4,993
8,588
6,837
24,238
6,738
25,018
7,153
8,213
4,314
9,072
12,327
44,115
2,249
51,277
13,665
14,569
10,074
2,599
13,018
12,260
11,665
12,681
11,999
19,417
17,678
14,917
20,426
20,196
17,678
67,617
61,308
68,152
16,671
64,690
59,604
50,424
38,384
43,370
48,168
49,701
15,952
55,102
55,936
57,435
16,938
69,336
68,730
74,066
20,267
78,229
81,160
80,058
26,725
83,976
80,122
83,470
30,794
88,570
88,246
108,510
31,683
135,813
172,464
184,744
192,668
247,590
237,993
232,135
218,548
215,443
211,539
204,789
77,673
91,008
77,547
217,858
217,85877,54791,00877,673204,789211,539215,443218,548232,135237,993247,590192,668184,744172,464135,81331,683108,51088,24688,57030,79483,47080,12283,97626,72580,05881,16078,22920,26774,06668,73069,33616,93857,43555,93655,10215,95249,70148,16843,37038,38450,42459,60464,69016,67168,15261,30867,61717,67820,19620,42614,91717,67819,41711,99912,68111,66512,26013,0182,59910,07414,56913,66551,2772,24944,11512,3279,0724,3148,2137,15325,0186,73824,2386,8378,5884,9936,4985,3603,9803,9805,6335,2534,9905,247,4415,2207,6778,1314,417000
       Cash And Cash Equivalents 
0
0
0
3,804
7,524
7,116
4,656
5,247
4,213
4,354
4,707
3,980
3,980
4,412
5,551
4,993
7,581
5,744
5,055
6,738
5,623
5,784
6,717
4,314
7,595
10,715
12,605
10,584
11,531
10,811
10,768
10,074
15,146
11,206
10,165
11,665
10,949
10,235
17,429
17,678
13,283
18,924
17,861
16,827
20,249
16,165
19,410
16,671
17,853
21,374
14,850
12,743
17,595
16,498
14,416
15,952
16,104
20,918
16,206
16,938
19,751
18,117
22,806
20,267
21,769
25,717
25,849
26,725
28,533
24,543
27,315
30,794
31,656
30,669
30,324
31,683
33,725
39,395
30,340
29,337
32,780
34,249
38,622
30,025
23,282
22,389
20,105
25,613
25,428
22,526
22,692
22,69222,52625,42825,61320,10522,38923,28230,02538,62234,24932,78029,33730,34039,39533,72531,68330,32430,66931,65630,79427,31524,54328,53326,72525,84925,71721,76920,26722,80618,11719,75116,93816,20620,91816,10415,95214,41616,49817,59512,74314,85021,37417,85316,67119,41016,16520,24916,82717,86118,92413,28317,67817,42910,23510,94911,66510,16511,20615,14610,07410,76810,81111,53110,58412,60510,7157,5954,3146,7175,7845,6236,7385,0555,7447,5814,9935,5514,4123,9803,9804,7074,3544,2135,2474,6567,1167,5243,804000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
17,995
0
18,192
0
0
0
0
0
29,882
0
37,848
0
0
21,231
-75
0
0
7,094
0
49,171
45,153
48,338
57,159
0
0
50,294
45,702
43,022
46,811
46,091
45,336
36,514
33,940
24,395
24,103
29,448
33,122
35,996
37,763
33,809
39,922
40,776
48,220
49,315
49,664
55,312
54,633
53,688
52,333
52,727
53,497
53,818
54,400
59,655
54,992
55,072
75,628
90,185
99,832
130,964
152,298
161,830
212,616
201,429
191,131
185,787
189,587
186,625
181,977
216,510
214,822
206,177
192,469
192,469206,177214,822216,510181,977186,625189,587185,787191,131201,429212,616161,830152,298130,96499,83290,18575,62855,07254,99259,65554,40053,81853,49752,72752,33353,68854,63355,31249,66449,31548,22040,77639,92233,80937,76335,99633,12229,44824,10324,39533,94036,51445,33646,09146,81143,02245,70250,2940057,15948,33845,15349,17107,09400-7521,2310037,848029,8820000018,192017,995000000000000000000
       Net Receivables 
0
0
0
613
607
561
564
729
777
899
926
983
983
948
947
1,076
1,007
1,093
1,188
1,310
1,203
1,369
1,496
1,515
1,477
1,612
1,628
1,624
2,976
2,854
3,801
2,179
1,873
1,812
2,095
1,469
1,732
1,764
1,988
1,583
1,634
1,502
2,335
2,181
1,666
2,121
1,931
1,808
1,501
1,716
1,634
2,191
1,672
2,222
2,163
2,344
1,913
2,334
2,533
2,592
2,237
2,589
2,871
3,079
2,839
3,094
3,191
2,844
2,743
2,215
1,838
1,866
1,922
2,505
2,954
2,350
2,256
2,105
2,418
2,141
2,194
2,315
2,382
2,736
2,574
2,525
2,707
2,835
2,936
2,920
2,697
2,6972,9202,9362,8352,7072,5252,5742,7362,3822,3152,1942,1412,4182,1052,2562,3502,9542,5051,9221,8661,8382,2152,7432,8443,1913,0942,8393,0792,8712,5892,2372,5922,5332,3341,9132,3442,1632,2221,6722,1911,6341,7161,5011,8081,9312,1211,6662,1812,3351,5021,6341,5831,9881,7641,7321,4692,0951,8121,8732,1793,8012,8542,9761,6241,6281,6121,4771,5151,4961,3691,2031,3101,1881,0931,0071,076947948983983926899777729564561607613000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
176,218
0
0
207,193
217,756
0
235,678
248,822
262,614
0
311,276
327,399
342,661
0
338,281
342,988
346,683
0
351,950
350,197
347,761
0
0
0
341,869
310,118
303,257
314,978
308,179
311,637
321,352
340,089
356,231
7,263
12,700
2,339
0
12,703
3,580
441,511
447,696
458,691
445,260
461,372
478,934
474,438
503,804
503,860
518,731
522,555
527,762
535,919
549,680
552,637
581,878
663,050
643,470
615,969
629,517
126,155
150,208
185,978
99,762
77,930
83,968
65,064
67,721
76,554
102,236
77,673
91,008
77,547
111,904
111,90477,54791,00877,673102,23676,55467,72165,06483,96877,93099,762185,978150,208126,155629,517615,969643,470663,050581,878552,637549,680535,919527,762522,555518,731503,860503,804474,438478,934461,372445,260458,691447,696441,5113,58012,70302,33912,7007,263356,231340,089321,352311,637308,179314,978303,257310,118341,869000347,761350,197351,9500346,683342,988338,2810342,661327,399311,2760262,614248,822235,6780217,756207,19300176,218000000000000000000
   > Long-term Assets 
0
0
0
18,754
14,291
9,089
12,761
134,529,806
20,470
24,742
27,660
0
4,641
27,212
29,766
4,896
28,889
29,693
5,523
5,644
6,339
31,349
35,776
6,002
32,493
44,966
7,914
-2,425
8,922
56,889
69,373
10,458
-58
51,228
57,012
8,880
66,272
67,429
62,262
8,859
74,028
67,546
64,012
8,735
57,212
54,585
59,041
8,408
56,542
47,667
45,031
10,483
35,780
41,158
44,873
10,007
10,932
10,778
11,263
10,947
13,477
13,473
13,985
12,055
13,753
13,690
13,919
13,426
15,953
17,108
17,663
16,698
17,281
17,244
17,651
16,982
17,228
17,168
17,238
194,680
245,661
235,173
224,829
27,873
220,776
217,342
213,453
891,698
893,883
900,464
224,376
224,376900,464893,883891,698213,453217,342220,77627,873224,829235,173245,661194,68017,23817,16817,22816,98217,65117,24417,28116,69817,66317,10815,95313,42613,91913,69013,75312,05513,98513,47313,47710,94711,26310,77810,93210,00744,87341,15835,78010,48345,03147,66756,5428,40859,04154,58557,2128,73564,01267,54674,0288,85962,26267,42966,2728,88057,01251,228-5810,45869,37356,8898,922-2,4257,91444,96632,4936,00235,77631,3496,3395,6445,52329,69328,8894,89629,76627,2124,641027,66024,74220,470134,529,80612,7619,08914,29118,754000
       Property Plant Equipment 
0
0
0
2,221
2,454
2,400
2,278
3,632
3,923
3,942
3,888
4,641
4,641
4,616
4,502
4,896
5,285
5,411
5,139
5,644
6,065
5,842
5,687
6,002
5,911
6,363
7,040
7,672
7,615
8,292
8,183
10,458
10,128
9,073
8,931
8,880
8,869
8,970
8,813
8,859
8,768
8,785
8,479
8,340
8,221
8,240
8,461
8,408
8,340
8,297
8,177
9,262
9,151
9,186
9,228
10,007
9,861
9,692
9,991
10,771
11,034
11,191
11,725
11,890
11,969
11,877
11,862
13,233
14,287
15,664
16,365
16,297
16,054
16,193
16,698
16,621
16,925
16,919
17,030
18,190
18,010
18,152
18,250
17,974
17,796
17,561
18,371
19,266
18,276
18,043
19,378
19,37818,04318,27619,26618,37117,56117,79617,97418,25018,15218,01018,19017,03016,91916,92516,62116,69816,19316,05416,29716,36515,66414,28713,23311,86211,87711,96911,89011,72511,19111,03410,7719,9919,6929,86110,0079,2289,1869,1519,2628,1778,2978,3408,4088,4618,2408,2218,3408,4798,7858,7688,8598,8138,9708,8698,8808,9319,07310,12810,4588,1838,2927,6157,6727,0406,3635,9116,0025,6875,8426,0655,6445,1395,4115,2854,8964,5024,6164,6414,6413,8883,9423,9233,6322,2782,4002,4542,221000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,901
3,001
3,819
3,819
2,054
2,054
2,054
2,054
2,054
2,054
2,054
2,054
2,0542,0542,0542,0542,0542,0542,0542,0543,8193,8193,0015,9010000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
328,797
327,480
327,321
321,291
323,467
325,956
3,075
329,383
335,627
334,814
3,537
353,522
364,163
377,923
2,528
2,526
2,524
2,523
2,519
2,517
3,309
3,304
3,299
3,293
3,288
3,282
5,713
3,708
3,706
3,703
535,386
542,260
560,111
560,325
581,183
580,476
58,751
630,488
93,856
614,302
134,627
155,957
165,485
216,267
205,076
194,774
189,426
193,221
190,255
185,603
220,132
218,440
209,791
0
0209,791218,440220,132185,603190,255193,221189,426194,774205,076216,267165,485155,957134,627614,30293,856630,48858,751580,476581,183560,325560,111542,260535,3863,7033,7063,7085,7133,2823,2883,2933,2993,3043,3092,5172,5192,5232,5242,5262,528377,923364,163353,5223,537334,814335,627329,3833,075325,956323,467321,291327,321327,480328,7970000000000000000000000000000000000000
       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
321
269
265
0
184
149
121
0
115
92
131
124
0
0
192
252
220
260
226
268
331
324
384
0
0
0
0
0
0
174
189
176
209
225
195
165
140
118
218
193
186
212
213
401
439
429
376
361
303
249
208
4,896
8,383
8,126
7,986
7,845
7,705
7,472
7,425
7,285
7,145
7,005
6,865
6,8657,0057,1457,2857,4257,4727,7057,8457,9868,1268,3834,8962082493033613764294394012132121861932181181401651952252091761891740000003843243312682262602202521920012413192115012114918402652693210000000000000000000000000000
       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
93,447
83,068
99,467
89,567
113,628
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000113,62889,56799,46783,06893,44700000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
0
0
90,900
96,138
102,349
115,760
-139,632,236
133,045
131,218
136,612
0
162,404
152,935
154,909
185,963
165,139
167,749
184,588
220,327
205,231
207,193
217,756
259,744
235,678
248,822
268,102
328,781
315,362
327,399
342,661
417,149
407,285
342,988
346,683
398,383
351,950
350,197
347,761
400,899
344,427
345,232
341,869
414,968
303,257
314,978
308,179
409,432
321,352
340,089
356,231
411,998
408,857
403,510
413,041
501,495
458,577
479,016
491,254
546,310
495,620
513,434
531,285
594,019
561,653
561,016
574,461
634,746
584,459
592,865
606,981
677,902
640,204
721,608
722,968
802,721
733,319
718,732
740,649
600,286
480,334
486,411
505,606
682,150
512,252
522,015
542,645
0
0
0
565,829
565,829000542,645522,015512,252682,150505,606486,411480,334600,286740,649718,732733,319802,721722,968721,608640,204677,902606,981592,865584,459634,746574,461561,016561,653594,019531,285513,434495,620546,310491,254479,016458,577501,495413,041403,510408,857411,998356,231340,089321,352409,432308,179314,978303,257414,968341,869345,232344,427400,899347,761350,197351,950398,383346,683342,988407,285417,149342,661327,399315,362328,781268,102248,822235,678259,744217,756207,193205,231220,327184,588167,749165,139185,963154,909152,935162,4040136,612131,218133,045-139,632,236115,760102,34996,13890,900000
> Total Liabilities 
0
0
0
104,098
108,316
108,457
122,732
133,702
146,794
149,156
157,584
158,239
158,239
171,642
176,973
181,176
187,651
188,881
198,188
210,778
213,984
222,680
237,908
245,536
252,325
281,312
296,764
303,970
351,392
373,876
402,872
413,956
385,318
381,625
389,635
393,433
404,632
402,652
402,081
400,631
406,336
404,905
397,068
411,768
398,114
401,818
406,134
404,739
411,261
414,727
418,250
426,089
452,269
456,828
470,457
479,258
475,155
495,177
508,937
524,774
528,242
544,579
567,544
574,676
601,960
603,342
615,321
619,754
627,211
630,846
647,075
663,843
682,727
762,633
783,347
784,654
821,026
840,273
873,729
918,205
913,006
906,259
914,231
878,345
896,090
898,164
910,758
909,332
924,454
916,305
939,229
939,229916,305924,454909,332910,758898,164896,090878,345914,231906,259913,006918,205873,729840,273821,026784,654783,347762,633682,727663,843647,075630,846627,211619,754615,321603,342601,960574,676567,544544,579528,242524,774508,937495,177475,155479,258470,457456,828452,269426,089418,250414,727411,261404,739406,134401,818398,114411,768397,068404,905406,336400,631402,081402,652404,632393,433389,635381,625385,318413,956402,872373,876351,392303,970296,764281,312252,325245,536237,908222,680213,984210,778198,188188,881187,651181,176176,973171,642158,239158,239157,584149,156146,794133,702122,732108,457108,316104,098000
   > Total Current Liabilities 
0
0
0
112
101
90
81
81
81
1,181
89
0
65
115
106
60
162
0
14
107
209
0
0
0
0
0
0
-487
299
277
243
200
164
141
134
121
120
120
110
111
114
107
77
70
73
68
67
65
67
61
58
58
82
74
76
61
81
87
77
88
77
78
100
111
108
107
131
127
154
159
167
124
347
107
140
85
64
56
49
46
39
37
37
89
218
269
381
651,669
144,141
136,575
133,193
133,193136,575144,141651,6693812692188937373946495664851401073471241671591541271311071081111007877887787816176748258586167656768737077107114111110120120121134141164200243277299-48700000020910714016260106115650891,18181818190101112000
       Short-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
10,000
10,000
10,000
10,000
10,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
12,000
2,000
0
0
10,000
0
0
0
0
0
10,000
5,000
5,000
10,000
5,000
5,000
0
0
0
0
0
0
0
0
0
0
0
0
110
0
0
0
110
0
0
0
111
0
0
0
0001110001100001100000000000005,0005,00010,0005,0005,00010,0000000010,000002,00012,0002,0002,0002,0002,0002,0002,0002,0002,0002,00010,00010,00010,00010,00010,0000000000000000000000000000000000000000
       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
25,189
0
0
0
10,000
0
0
0
0
0
10,000
5,000
5,000
15,000
5,000
5,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000005,0005,00015,0005,0005,00010,0000000010,00000025,189000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
112
101
90
81
81
81
73
89
0
65
115
106
148
162
0
0
0
0
0
0
0
0
0
0
302
299
277
243
200
164
141
134
121
120
120
110
111
114
107
77
70
73
68
67
65
67
61
58
58
82
74
76
61
81
87
77
88
77
78
100
111
108
107
131
127
154
159
167
173
176
172
140
85
64
56
49
46
39
37
37
89
218
269
381
480
522
553
758
75855352248038126921889373739464956648514017217617316715915412713110710811110078778877878161767482585861676567687370771071141111101201201211341411642002432772993020000000000162148106115650897381818190101112000
       Other Current Liabilities 
0
0
0
-112
-101
-90
-81
-81
-81
1,108
-89
0
-65
-115
-106
-88
-162
0
0
0
0
0
0
0
0
0
0
-302
-299
-277
-243
-200
-164
-141
-134
-121
-120
-120
-110
-111
-114
-107
-77
-70
-73
-68
-67
-65
-67
-61
-58
-58
-82
-74
-76
-61
-81
-87
-77
-88
-77
-78
-100
-111
-108
-107
-131
-127
-154
-159
-167
-49
171
-65
-140
-85
-64
-56
-49
-110
-39
-37
-37
-89
-218
-269
-381
-480
-522
-553
132,435
132,435-553-522-480-381-269-218-89-37-37-39-110-49-56-64-85-140-65171-49-167-159-154-127-131-107-108-111-100-78-77-88-77-87-81-61-76-74-82-58-58-61-67-65-67-68-73-70-77-107-114-111-110-120-120-121-134-141-164-200-243-277-299-3020000000000-162-88-106-115-650-891,108-81-81-81-90-101-112000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
181,116
0
0
198,174
210,671
213,775
0
0
0
252,325
281,312
296,764
21,000
27,180
27,000
27,000
27,000
17,000
17,000
17,000
17,000
17,000
17,000
17,000
17,000
17,000
19,627
12,000
12,000
12,000
12,000
12,000
12,000
12,000
12,000
12,000
22,000
12,000
10,000
10,000
10,000
10,000
912
1,083
2,374
5,000
5,000
5,000
5,000
15,000
5,000
5,000
5,000
5,000
5,000
5,000
663,825
682,380
762,526
10,026
10,027
10,029
10,029
10,031
46
39
37
37
89
218
20,213
20,071
257,663
780,313
779,730
806,036
806,036779,730780,313257,66320,07120,213218893737394610,03110,02910,02910,02710,026762,526682,380663,8255,0005,0005,0005,0005,0005,00015,0005,0005,0005,0005,0002,3741,08391210,00010,00010,00010,00012,00022,00012,00012,00012,00012,00012,00012,00012,00012,00012,00019,62717,00017,00017,00017,00017,00017,00017,00017,00017,00027,00027,00027,00027,18021,000296,764281,312252,325000213,775210,671198,17400181,116000000000000000
       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
7,000
7,000
7,000
7,000
9,627
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
0
0
0
0
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
7,275
10,026
10,027
10,029
10,029
0
0
0
0
0
0
20,353
20,213
0
0
0
0
0
0000020,21320,35300000010,02910,02910,02710,0267,2755,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,000000010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,0009,6277,0007,0007,0007,0000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
756
641
501
474
807
594
812
713
774
551
1,142
1,018
2,020
689
719
753
920
1,030
1,006
1,233
1,135
1,299
1,443
1,403
1,463
1,644
1,441
1,337
1,704
1,642
1,540
1,662
2,043
1,717
2,029
2,183
2,444
2,167
2,743
2,584
2,457
2,363
2,826
3,247
8,934
9,093
9,248
9,289
9,743
10,746
9,820
10,087
10,194
9,987
10,118
9,624
11,082
10,590
10,103
0
0
0
0
000010,10310,59011,0829,62410,1189,98710,19410,0879,82010,7469,7439,2899,2489,0938,9343,2472,8262,3632,4572,5842,7432,1672,4442,1832,0291,7172,0431,6621,5401,6421,7041,3371,4411,6441,4631,4031,4431,2991,1351,2331,0061,0309207537196892,0201,0181,1425517747138125948074745016417560000000000000000000000000000
> Total Stockholder Equity
0
0
0
9,973
10,244
10,658
11,009
11,309
11,711
12,057
12,321
0
12,786
13,865
14,200
14,676
14,965
15,398
16,161
21,931
22,604
23,015
23,837
24,524
24,918
24,803
23,367
24,635
24,169
24,077
23,731
23,725
24,508
25,609
26,320
25,495
26,271
26,973
27,359
26,805
27,036
28,299
29,009
29,613
29,972
29,053
29,238
29,772
31,323
32,633
33,436
34,776
35,738
36,008
37,158
48,196
49,456
50,553
51,015
49,421
50,191
51,058
51,792
51,665
51,675
52,524
53,117
55,143
57,177
59,249
61,039
61,551
63,328
64,465
65,782
66,732
65,334
68,091
68,902
69,429
60,579
53,318
48,339
50,226
52,381
52,732
50,129
60,039
60,437
61,706
68,834
68,83461,70660,43760,03950,12952,73252,38150,22648,33953,31860,57969,42968,90268,09165,33466,73265,78264,46563,32861,55161,03959,24957,17755,14353,11752,52451,67551,66551,79251,05850,19149,42151,01550,55349,45648,19637,15836,00835,73834,77633,43632,63331,32329,77229,23829,05329,97229,61329,00928,29927,03626,80527,35926,97326,27125,49526,32025,60924,50823,72523,73124,07724,16924,63523,36724,80324,91824,52423,83723,01522,60421,93116,16115,39814,96514,67614,20013,86512,786012,32112,05711,71111,30911,00910,65810,2449,973000
   Common Stock
0
0
0
3,743
3,743
3,743
3,743
3,743
4,117
4,119
4,126
0
4,129
4,267
4,269
4,269
4,288
4,308
4,323
4,914
4,962
5,470
5,475
5,472
5,463
6,009
6,014
6,014
6,014
6,320
6,323
6,400
6,400
7,065
7,065
7,113
7,113
7,113
7,113
7,152
7,152
7,152
7,152
7,175
7,175
7,175
7,175
7,201
7,201
7,201
7,201
7,215
7,215
7,215
7,215
9,370
9,370
9,370
9,370
9,370
9,370
9,370
9,370
9,370
9,370
9,370
9,370
9,370
9,370
9,370
9,370
9,325
9,286
9,286
9,286
9,286
9,255
10,147
10,145
10,145
10,145
10,145
9,905
9,905
9,758
9,723
9,723
9,723
9,723
9,723
9,723
9,7239,7239,7239,7239,7239,7239,7589,9059,90510,14510,14510,14510,14510,1479,2559,2869,2869,2869,2869,3259,3709,3709,3709,3709,3709,3709,3709,3709,3709,3709,3709,3709,3709,3709,3709,3707,2157,2157,2157,2157,2017,2017,2017,2017,1757,1757,1757,1757,1527,1527,1527,1527,1137,1137,1137,1137,0657,0656,4006,4006,3236,3206,0146,0146,0146,0095,4635,4725,4755,4704,9624,9144,3234,3084,2884,2694,2694,2674,12904,1264,1194,1173,7433,7433,7433,7433,743000
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-2,914
-2,850
-3,068
-2,708
-2,222
-1,683
-936
-148
649
1,462
2,124
2,829
3,504
4,250
5,031
5,789
6,376
7,358
7,920
8,544
9,333
10,126
10,156
10,653
11,178
11,930
12,269
13,129
14,167
15,309
16,521
17,492
18,606
19,817
20,900
21,591
22,109
23,258
24,665
26,196
20,364
0
0
0
0
0
0
31,049
33,219
0
0
0
0
0
0000033,21931,04900000020,36426,19624,66523,25822,10921,59120,90019,81718,60617,49216,52115,30914,16713,12912,26911,93011,17810,65310,15610,1269,3338,5447,9207,3586,3765,7895,0314,2503,5042,8292,1241,462649-148-936-1,683-2,222-2,708-3,068-2,850-2,9140000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
93
59
59
27
12
73
-26
19
0
-13
-21
-182
-241
-346
-472
-217
-233
-156
-309
-94
-7
-65
-699
-841
-76
-738
-1,027
-176
-502
-87
192
397
-692
-350
32
354
-54
-183
594
765
568
139
-1,577
-2,205
-2,421
-1,575
-940
-883
-389
-185
-704
-334
-589
47
355
24
-1,600
-1,327
-985
-1,003
-1,228
-2,319
-2,508
-3,057
-2,243
-1,207
-275
277
-5
1,462
2,081
2,249
1,792
-925
336
-386
-1,386
-12,043
-21,264
-27,084
-26,781
-24,198
-25,463
-29,778
-21,615
-22,951
-23,373
-17,782
-17,782-23,373-22,951-21,615-29,778-25,463-24,198-26,781-27,084-21,264-12,043-1,386-386336-9251,7922,2492,0811,462-5277-275-1,207-2,243-3,057-2,508-2,319-1,228-1,003-985-1,327-1,6002435547-589-334-704-185-389-883-940-1,575-2,421-2,205-1,577139568765594-183-5435432-350-692397192-87-502-176-1,027-738-76-841-699-65-7-94-309-156-233-217-472-346-241-182-21-13019-26731227595993000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
22,742
22,742
22,775
22,775
22,775
22,775
22,806
22,806
22,806
22,806
22,868
22,868
22,868
22,868
22,919
22,919
22,919
22,919
31,495
31,495
31,495
31,495
31,495
31,495
31,495
31,495
31,495
31,495
31,495
31,495
31,495
31,522
31,548
31,575
31,225
30,989
30,989
30,989
30,989
30,808
37,244
0
0
0
0
0
0
35,402
35,253
0
0
0
0
0
0000035,25335,40200000037,24430,80830,98930,98930,98930,98931,22531,57531,54831,52231,49531,49531,49531,49531,49531,49531,49531,49531,49531,49531,49531,49531,49522,91922,91922,91922,91922,86822,86822,86822,86822,80622,80622,80622,80622,77522,77522,77522,77522,74222,7420000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
5,614
5,614
5,614
5,614
5,614
7,219
7,223
7,234
0
7,237
7,419
7,424
7,424
7,444
7,655
7,732
12,261
12,411
15,977
15,998
15,995
15,951
19,464
19,469
19,473
19,475
20,699
20,704
20,765
20,766
22,705
22,705
22,742
22,742
22,742
22,742
22,775
22,775
22,775
22,775
22,806
22,806
22,806
22,806
22,868
22,868
22,868
22,868
22,919
22,919
22,919
22,919
31,495
31,495
31,495
31,495
31,495
31,495
31,495
31,495
31,495
31,495
31,495
31,495
31,495
31,522
31,548
31,575
31,225
30,989
30,989
30,989
30,989
30,808
37,244
37,230
37,230
37,230
37,230
36,068
36,068
35,402
35,253
35,253
35,253
35,253
35,253
35,253
35,25335,25335,25335,25335,25335,25335,40236,06836,06837,23037,23037,23037,23037,24430,80830,98930,98930,98930,98931,22531,57531,54831,52231,49531,49531,49531,49531,49531,49531,49531,49531,49531,49531,49531,49531,49522,91922,91922,91922,91922,86822,86822,86822,86822,80622,80622,80622,80622,77522,77522,77522,77522,74222,74222,74222,74222,70522,70520,76620,76520,70420,69919,47519,47319,46919,46415,95115,99515,99815,97712,41112,2617,7327,6557,4447,4247,4247,4197,23707,2347,2237,2195,6145,6145,6145,6145,614000



5.4. Balance Sheets

Currency in USD. All numbers in thousands.