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

First Busey Corp
Buy, Hold or Sell?

Let's analyze Busey together

I guess you are interested in First Busey Corp. 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 First Busey Corp. 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 First Busey Corp

I send you an email if I find something interesting about First Busey Corp.

1. Quick Overview

1.1. Quick analysis of Busey (30 sec.)










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

How much money do you get?

How much money do you get?
$0.94
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$24.20
Expected worth in 1 year
$27.48
How sure are you?
87.5%

+ What do you gain per year?

Total Gains per Share
$4.21
Return On Investment
18.2%

For what price can you sell your share?

Current Price per Share
$23.13
Expected price per share
$21.15 - $25.66
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Busey (5 min.)




Live pricePrice per Share (EOD)
$23.13
Intrinsic Value Per Share
$26.13 - $64.29
Total Value Per Share
$50.33 - $88.50

2.2. Growth of Busey (5 min.)




Is Busey growing?

Current yearPrevious yearGrowGrow %
How rich?$1.4b$1.1b$138.6m10.5%

How much money is Busey making?

Current yearPrevious yearGrowGrow %
Making money$27.8m$32.8m-$4.9m-17.8%
Net Profit Margin20.0%28.9%--

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

2.3. Financial Health of Busey (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 Busey?

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

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

Speculation

The Price per Share of Busey is $23.13. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Busey.
  • 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 Busey, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $24.20. Based on the TTM, the Book Value Change Per Share is $0.82 per quarter. Based on the YOY, the Book Value Change Per Share is $0.37 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 $0.23 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Busey.

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 Eps0.552.4%0.482.1%0.582.5%0.522.2%0.401.7%
Usd Book Value Change Per Share1.155.0%0.823.5%0.371.6%0.140.6%0.421.8%
Usd Dividend Per Share0.241.0%0.231.0%0.231.0%0.221.0%0.180.8%
Usd Total Gains Per Share1.386.0%1.054.6%0.602.6%0.361.6%0.592.6%
Usd Price Per Share26.02-24.78-21.10-22.82-23.13-
Price to Earnings Ratio11.78-12.83-9.18-11.31-16.24-
Price-to-Total Gains Ratio18.84-30.90-213.33-208.82-141.32-
Price to Book Ratio1.08-1.08-1.02-1.04-1.48-
Price-to-Total Gains Ratio18.84-30.90-213.33-208.82-141.32-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share23.13
Number of shares43
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.230.22
Usd Book Value Change Per Share0.820.14
Usd Total Gains Per Share1.050.36
Gains per Quarter (43 shares)45.3015.68
Gains per Year (43 shares)181.1862.73
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
140141171382453
2812823527749116
312142353311573179
416156471415497242
5201704895192121305
62428451076231146368
72829861257269170431
832211271438308194494
936312681619346218557
1040314091800385243620

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%111.04.00.096.5%
Book Value Change Per Share4.00.00.0100.0%7.05.00.058.3%12.08.00.060.0%30.010.00.075.0%88.027.00.076.5%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%115.00.00.0100.0%
Total Gains per Share4.00.00.0100.0%8.04.00.066.7%16.04.00.080.0%35.05.00.087.5%101.014.00.087.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of First Busey Corp 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--1.1460.819+40%0.367+212%0.141+712%0.416+175%
Book Value Per Share--24.20123.043+5%20.819+16%21.915+10%17.442+39%
Current Ratio--259.32264.934+299%13.099+1880%433.620-40%242.840+7%
Debt To Asset Ratio--0.8830.890-1%0.904-2%0.893-1%0.889-1%
Debt To Equity Ratio--7.5448.111-7%9.381-20%8.438-11%8.085-7%
Dividend Per Share--0.2350.234+0%0.231+2%0.224+5%0.177+33%
Enterprise Value---6703805595.040-7552864059.633+13%-8222688871.000+23%-6758881129.827+1%-4853685434.613-28%
Eps--0.5520.485+14%0.577-4%0.517+7%0.404+37%
Ev To Ebitda Ratio---35.323219.141-116%-34.004-4%19.634-280%-0.902-97%
Ev To Sales Ratio---14.144-13.143-7%-18.158+28%-14.963+6%-12.693-10%
Free Cash Flow Per Share--1.0280.733+40%0.736+40%0.700+47%0.578+78%
Free Cash Flow To Equity Per Share---0.001-3.480+288046%-0.986+81546%0.570-100%0.550-100%
Gross Profit Margin--0.7540.032+2225%1.000-25%0.806-6%0.903-16%
Intrinsic Value_10Y_max--64.295--------
Intrinsic Value_10Y_min--26.130--------
Intrinsic Value_1Y_max--3.477--------
Intrinsic Value_1Y_min--2.380--------
Intrinsic Value_3Y_max--12.707--------
Intrinsic Value_3Y_min--7.400--------
Intrinsic Value_5Y_max--24.662--------
Intrinsic Value_5Y_min--12.654--------
Market Cap1315592766.000-15%1508323404.9601422146940.368+6%1199845629.000+26%1300586870.174+16%1316706865.387+15%
Net Profit Margin--0.2700.200+35%0.289-7%0.265+2%0.251+7%
Operating Margin--0.3580.271+32%0.601-40%0.464-23%0.468-24%
Operating Ratio--1.7990.615+192%-0.061+103%0.011+16455%-0.223+112%
Pb Ratio0.956-12%1.0751.0750%1.015+6%1.042+3%1.481-27%
Pe Ratio10.474-12%11.78212.832-8%9.183+28%11.307+4%16.244-27%
Price Per Share23.130-12%26.02024.775+5%21.095+23%22.821+14%23.127+13%
Price To Free Cash Flow Ratio5.623-12%6.3258.920-29%7.168-12%9.055-30%9.461-33%
Price To Total Gains Ratio16.744-12%18.83630.896-39%213.332-91%208.825-91%141.318-87%
Quick Ratio--365.29691.922+297%65.426+458%645.903-43%335.933+9%
Return On Assets--0.0030.002+15%0.003+0%0.003+6%0.003+4%
Return On Equity--0.0230.021+9%0.028-18%0.024-4%0.023-2%
Total Gains Per Share--1.3811.053+31%0.598+131%0.365+279%0.593+133%
Usd Book Value--1402884000.0001322831500.000+6%1184160250.000+18%1248905750.000+12%993300500.000+41%
Usd Book Value Change Per Share--1.1460.819+40%0.367+212%0.141+712%0.416+175%
Usd Book Value Per Share--24.20123.043+5%20.819+16%21.915+10%17.442+39%
Usd Dividend Per Share--0.2350.234+0%0.231+2%0.224+5%0.177+33%
Usd Enterprise Value---6703805595.040-7552864059.633+13%-8222688871.000+23%-6758881129.827+1%-4853685434.613-28%
Usd Eps--0.5520.485+14%0.577-4%0.517+7%0.404+37%
Usd Free Cash Flow--59614001.00042097250.000+42%41841250.000+42%39891500.000+49%32932650.000+81%
Usd Free Cash Flow Per Share--1.0280.733+40%0.736+40%0.700+47%0.578+78%
Usd Free Cash Flow To Equity Per Share---0.001-3.480+288046%-0.986+81546%0.570-100%0.550-100%
Usd Market Cap1315592766.000-15%1508323404.9601422146940.368+6%1199845629.000+26%1300586870.174+16%1316706865.387+15%
Usd Price Per Share23.130-12%26.02024.775+5%21.095+23%22.821+14%23.127+13%
Usd Profit--32004000.00027833750.000+15%32800750.000-2%29441300.000+9%23006825.000+39%
Usd Revenue--118492000.000143426500.000-17%113353500.000+5%113270450.000+5%90799350.000+30%
Usd Total Gains Per Share--1.3811.053+31%0.598+131%0.365+279%0.593+133%
 EOD+4 -4MRQTTM+34 -6YOY+27 -135Y+27 -1310Y+28 -12

3.3 Fundamental Score

Let's check the fundamental score of First Busey Corp based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1510.474
Price to Book Ratio (EOD)Between0-10.956
Net Profit Margin (MRQ)Greater than00.270
Operating Margin (MRQ)Greater than00.358
Quick Ratio (MRQ)Greater than1365.296
Current Ratio (MRQ)Greater than1259.322
Debt to Asset Ratio (MRQ)Less than10.883
Debt to Equity Ratio (MRQ)Less than17.544
Return on Equity (MRQ)Greater than0.150.023
Return on Assets (MRQ)Greater than0.050.003
Total7/10 (70.0%)

3.4 Technical Score

Let's check the technical score of First Busey Corp based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5040.938
Ma 20Greater thanMa 5023.331
Ma 50Greater thanMa 10025.337
Ma 100Greater thanMa 20025.513
OpenGreater thanClose23.140
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About First Busey Corp

First Busey Corporation operates as the bank holding company for Busey Bank that engages in the provision of retail and commercial banking products and services to individual, corporate, institutional, and governmental customers in the United States. It operates through three segments: Banking, Wealth Management, and FirsTech. The Banking segment provides banking services to individual customers, such as demand and savings deposits, money transfers, safe deposit services, individual retirement accounts and other fiduciary services, automated teller machines, and technology-based networks, as well as loan products, including residential real estate, home equity lines of credit, and consumer loans. This segment also offers banking services to corporate customers, including commercial, commercial real estate, real estate construction, and agricultural loans, as well as cash management services. The Wealth Management segment offers a range of investment and asset management, investment, brokerage, investment strategy consulting, fiduciary, philanthropic advisory, tax preparation, business succession planning, and employee retirement plan services to individuals, businesses, and foundations; and professional farm management services to the agricultural industry. The FirsTech segment provides payment technology solutions comprising online, mobile, and voice-recognition bill payments; money management and credit card networks; direct debit services; lockbox remittance processing for payments made by mail; and walk-in payments, as well as tools to help clients with billing, reconciliation, bill reminders, and treasury services. The company was founded in 1868 and is headquartered in Champaign, Illinois.

Fundamental data was last updated by Penke on 2025-01-16 14:56:03.

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 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 underpriced.
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 Busey earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Busey to the Banks - Regional industry mean.
  • A Net Profit Margin of 27.0% means that $0.27 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of First Busey Corp:

  • The MRQ is 27.0%. The company is making a huge profit. +2
  • The TTM is 20.0%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ27.0%TTM20.0%+7.1%
TTM20.0%YOY28.9%-8.9%
TTM20.0%5Y26.5%-6.6%
5Y26.5%10Y25.1%+1.4%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ27.0%40.2%-13.2%
TTM20.0%31.4%-11.4%
YOY28.9%28.8%+0.1%
5Y26.5%24.7%+1.8%
10Y25.1%21.4%+3.7%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Busey to the Banks - Regional industry mean.
  • 0.3% Return on Assets means that Busey generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of First Busey Corp:

  • The MRQ is 0.3%. 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+/- 
MRQ0.3%TTM0.2%+0.0%
TTM0.2%YOY0.3%0.0%
TTM0.2%5Y0.3%0.0%
5Y0.3%10Y0.3%0.0%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3%0.2%+0.1%
TTM0.2%0.2%+0.0%
YOY0.3%0.2%+0.1%
5Y0.3%0.2%+0.1%
10Y0.3%0.2%+0.1%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Busey to the Banks - Regional industry mean.
  • 2.3% Return on Equity means Busey generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of First Busey Corp:

  • The MRQ is 2.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.3%TTM2.1%+0.2%
TTM2.1%YOY2.8%-0.7%
TTM2.1%5Y2.4%-0.3%
5Y2.4%10Y2.3%+0.1%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3%2.8%-0.5%
TTM2.1%2.5%-0.4%
YOY2.8%2.7%+0.1%
5Y2.4%2.4%0.0%
10Y2.3%2.7%-0.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of First Busey Corp.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Busey is operating .

  • Measures how much profit Busey 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 Busey to the Banks - Regional industry mean.
  • An Operating Margin of 35.8% means the company generated $0.36  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of First Busey Corp:

  • The MRQ is 35.8%. The company is operating very efficient. +2
  • The TTM is 27.1%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ35.8%TTM27.1%+8.7%
TTM27.1%YOY60.1%-33.0%
TTM27.1%5Y46.4%-19.3%
5Y46.4%10Y46.8%-0.4%
4.3.2.2. Operating Ratio

Measures how efficient Busey is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • An Operation Ratio of 1.80 means that the operating costs are $1.80 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of First Busey Corp:

  • The MRQ is 1.799. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.615. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ1.799TTM0.615+1.183
TTM0.615YOY-0.061+0.677
TTM0.6155Y0.011+0.605
5Y0.01110Y-0.223+0.234
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of First Busey Corp.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Busey 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 259.32 means the company has $259.32 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of First Busey Corp:

  • The MRQ is 259.322. The company is very able to pay all its short-term debts. +2
  • The TTM is 64.934. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ259.322TTM64.934+194.388
TTM64.934YOY13.099+51.835
TTM64.9345Y433.620-368.686
5Y433.62010Y242.840+190.780
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM64.9342.176+62.758
YOY13.0992.383+10.716
5Y433.6201.117+432.503
10Y242.84011.601+231.239
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Busey to the Banks - Regional industry mean.
  • A Quick Ratio of 365.30 means the company can pay off $365.30 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of First Busey Corp:

  • The MRQ is 365.296. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 91.922. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ365.296TTM91.922+273.374
TTM91.922YOY65.426+26.495
TTM91.9225Y645.903-553.982
5Y645.90310Y335.933+309.970
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM91.922-0.015+91.937
YOY65.4262.384+63.042
5Y645.9030.682+645.221
10Y335.93317.526+318.407
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of First Busey Corp.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Busey to Banks - Regional industry mean.
  • A Debt to Asset Ratio of 0.88 means that Busey assets are financed with 88.3% credit (debt) and the remaining percentage (100% - 88.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of First Busey Corp:

  • The MRQ is 0.883. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.890. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.883TTM0.890-0.007
TTM0.890YOY0.904-0.014
TTM0.8905Y0.893-0.003
5Y0.89310Y0.889+0.004
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8830.915-0.032
TTM0.8900.724+0.166
YOY0.9040.326+0.578
5Y0.8930.761+0.132
10Y0.8890.847+0.042
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Busey to the Banks - Regional industry mean.
  • A Debt to Equity ratio of 754.4% means that company has $7.54 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of First Busey Corp:

  • The MRQ is 7.544. The company is unable to pay all its debts with equity. -1
  • The TTM is 8.111. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ7.544TTM8.111-0.567
TTM8.111YOY9.381-1.269
TTM8.1115Y8.438-0.327
5Y8.43810Y8.085+0.353
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ7.54410.715-3.171
TTM8.1118.867-0.756
YOY9.3813.978+5.403
5Y8.4389.345-0.907
10Y8.08511.610-3.525
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 Busey generates.

  • Above 15 is considered overpriced but always compare Busey to the Banks - Regional industry mean.
  • A PE ratio of 11.78 means the investor is paying $11.78 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of First Busey Corp:

  • The EOD is 10.474. Based on the earnings, the company is underpriced. +1
  • The MRQ is 11.782. Based on the earnings, the company is underpriced. +1
  • The TTM is 12.832. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD10.474MRQ11.782-1.309
MRQ11.782TTM12.832-1.050
TTM12.832YOY9.183+3.650
TTM12.8325Y11.307+1.525
5Y11.30710Y16.244-4.938
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD10.4744.011+6.463
MRQ11.7824.277+7.505
TTM12.8324.718+8.114
YOY9.1835.611+3.572
5Y11.3079.054+2.253
10Y16.2449.531+6.713
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 First Busey Corp:

  • The EOD is 5.623. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 6.325. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 8.920. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD5.623MRQ6.325-0.703
MRQ6.325TTM8.920-2.595
TTM8.920YOY7.168+1.752
TTM8.9205Y9.055-0.135
5Y9.05510Y9.461-0.406
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD5.6232.421+3.202
MRQ6.3252.582+3.743
TTM8.920-0.320+9.240
YOY7.1680.514+6.654
5Y9.0550.452+8.603
10Y9.4610.106+9.355
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 Busey 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 1.08 means the investor is paying $1.08 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of First Busey Corp:

  • The EOD is 0.956. Based on the equity, the company is cheap. +2
  • The MRQ is 1.075. Based on the equity, the company is underpriced. +1
  • The TTM is 1.075. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD0.956MRQ1.075-0.119
MRQ1.075TTM1.0750.000
TTM1.075YOY1.015+0.060
TTM1.0755Y1.042+0.034
5Y1.04210Y1.481-0.439
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD0.9560.453+0.503
MRQ1.0750.483+0.592
TTM1.0750.350+0.725
YOY1.0150.182+0.833
5Y1.0420.620+0.422
10Y1.4810.894+0.587
4.6.2. Total Gains per Share

2.4. Latest News of First Busey Corp

Does First Busey Corp still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from First Busey Corp to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2025-01-17
15:00
First Busey Corporation Receives Federal Reserve Approval to Acquire CrossFirst Bankshares, Inc.Read
2025-01-17
15:00
First Busey Corporation Receives Federal Reserve Approval to Acquire CrossFirst Bankshares, Inc.Read

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of First Busey Corp.

4.8.1. Institutions holding First Busey Corp

Institutions are holding 58.847% of the shares of First Busey Corp.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30BlackRock Inc8.52150.00274846851984052.0724
2024-09-30Dimensional Fund Advisors, Inc.5.95910.02143389448643651.9357
2024-09-30Vanguard Group Inc5.44140.00143094962948903.1629
2024-09-30Wellington Management Company LLP3.09140.0081758331-431377-19.7002
2024-09-30State Street Corp2.63190.0016149700463670.4271
2024-09-30Plancorp Inc2.28071.3774129722500
2024-09-30Geode Capital Management, LLC2.27820.00271295804220961.7348
2024-09-30LSV Asset Management2.2050.06991254157-98723-7.2972
2024-09-30American Century Companies Inc1.87050.0161106391411650812.2976
2024-09-30AllianceBernstein L.P.1.78840.00891017192-656384-39.2204
2024-09-30HHG PLC1.51640.0115862502-352758-29.0274
2024-09-30Charles Schwab Investment Management Inc1.22090.003569444480831.1777
2024-09-30Northern Trust Corp1.06520.0026605866-13332-2.1531
2024-09-30Arrowstreet Capital Limited Partnership0.95780.012154479222810872.0302
2024-09-30Morgan Stanley - Brokerage Accounts0.85310.0009485241-447795-47.9933
2024-09-30JPMorgan Chase & Co0.84790.001482287399009.0193
2024-09-30Renaissance Technologies Corp0.72370.0161411631254006.5764
2024-09-30Osborne Partners Capital Management0.68060.571387110-42000-9.7877
2024-09-30Bridgeway Capital Management, LLC0.66090.211537593497822.6716
2024-09-30Bank of New York Mellon Corp0.65450.0018372289-39460-9.5835
Total 45.24912.342125736984-1367925-5.3%

4.9.2. Funds holding First Busey Corp

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-30Vanguard Total Stock Mkt Idx Inv2.9530.00241679589-11872-0.7019
2024-12-31iShares Russell 2000 ETF2.66930.04981518243-16263-1.0598
2024-12-31Avantis US Small Cap Value ETF1.60880.142991503000
2024-11-30Vanguard Institutional Extnd Mkt Idx Tr1.43340.017981530538770.4778
2024-10-31Janus Henderson Small Cap Value L1.40331.2979816800
2024-11-30DFA US Small Cap Value I1.37650.1163782948285863.7894
2024-10-31Fidelity Small Cap Index0.9560.049254375910070.1855
2024-12-31iShares Russell 2000 Value ETF0.88080.0958500965-14028-2.7239
2024-12-31SPDR® S&P Regional Banking ETF0.84390.22348001811440.2389
2024-11-30DFA US Targeted Value I0.80330.082545688200
2024-11-30JPMorgan Small Cap Blend A0.67030.592338123584052.2544
2024-11-30JHancock Small Cap Value NAV0.65651.69537338100
2024-12-31Dimensional US Targeted Value ETF0.6420.080236516400
2024-09-30JPM US Small Cap Value-Composite0.62071.175535301775172.1757
2024-12-31State St Russell Sm/Mid Cp® Indx NL Cl C0.56810.0169323112-5300-1.6138
2024-11-30JHVIT Small Cap Value NAV0.53521.697530441100
2024-11-30Fidelity Extended Market Index0.51650.0176293765-690-0.2343
2024-11-30DFA US Small Cap I0.51610.043629355400
2024-12-31ProShares Russell 2000 Dividend Growers0.5020.952128554000
2024-11-30DFA US Micro Cap I0.46710.086926568000
Total 20.62288.427411729766+2383+0.0%

5.3. Insider Transactions

Insiders are holding 7.062% of the shares of First Busey Corp.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-10-28Scott A PhillipsBUY724.5
2024-09-30Monica L BoweBUY5520.22
2024-09-30Van A DukemanBUY8620.22
2024-09-30Scott A PhillipsBUY32120.22
2024-07-30Gregory B LykinsBUY8928.19
2024-07-30John Joseph PowersBUY13128.19
2024-07-30Scott A PhillipsBUY628.19
2024-07-30Van A DukemanBUY11428.19
2024-07-05John Joseph PowersSELL609023.54
2024-07-05Scott A PhillipsSELL16123.54
2024-07-05Van A DukemanSELL1653923.54
2024-06-28Monica L BoweBUY4519.96
2024-06-28Scott A PhillipsBUY2819.96
2024-06-28Van A DukemanBUY18519.96
2024-05-15Michael David CassensSELL230023.81
2024-05-01Van A DukemanBUY13822.85
2024-05-01Scott A PhillipsBUY222.85
2024-05-01John Joseph PowersBUY1222.85
2024-05-01Gregory B LykinsBUY10822.85
2024-05-01Jeffrey David JonesBUY1822.85
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 Assets  8,355,713-249,3758,106,338808,4268,914,764-8,914,7640-4,461,927-4,461,927



5.2. Latest Balance Sheet

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

Summary
Total Assets11,986,839
Total Liabilities10,583,955
Total Stockholder Equity1,402,884
 As reported
Total Liabilities 10,583,955
Total Stockholder Equity+ 1,402,884
Total Assets = 11,986,839

Assets

Total Assets11,986,839
Total Current Assets2,974,421
Long-term Assets13,474,345
Total Current Assets
Cash And Cash Equivalents 553,709
Short-term Investments 1,818,117
Other Current Assets 602,595
Total Current Assets  (as reported)2,974,421
Total Current Assets  (calculated)2,974,421
+/-0
Long-term Assets
Property Plant Equipment 131,379
Goodwill 333,498
Long Term Investments 2,667,315
Intangible Assets 34,751
Long-term Assets Other -3,166,943
Long-term Assets  (as reported)13,474,345
Long-term Assets  (calculated)0
+/- 13,474,345

Liabilities & Shareholders' Equity

Total Current Liabilities11,470
Long-term Liabilities10,572,485
Total Stockholder Equity1,402,884
Total Current Liabilities
Short-term Debt 11,470
Total Current Liabilities  (as reported)11,470
Total Current Liabilities  (calculated)11,470
+/-0
Long-term Liabilities
Long term Debt 302,236
Capital Lease Obligations 11,470
Long-term Liabilities  (as reported)10,572,485
Long-term Liabilities  (calculated)313,706
+/- 10,258,779
Total Stockholder Equity
Common Stock60
Retained Earnings 279,868
Accumulated Other Comprehensive Income -170,913
Other Stockholders Equity 1,293,869
Total Stockholder Equity (as reported)1,402,884
Total Stockholder Equity (calculated)1,402,884
+/-0
Other
Capital Stock60
Cash and Short Term Investments 2,371,826
Common Stock Shares Outstanding 57,968
Liabilities and Stockholders Equity 11,986,839
Net Debt -240,003
Net Invested Capital 1,705,120
Net Working Capital 2,962,951
Property Plant and Equipment Gross 131,379
Short Long Term Debt Total 313,706



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-31
> Total Assets 
863,800
855,500
881,600
864,900
867,000
892,800
904,300
915,600
934,900
952,500
958,600
951,500
958,400
991,000
1,051,000
1,247,100
1,227,487
1,262,560
1,323,002
1,355,044
1,331,401
1,334,547
1,325,956
1,300,689
1,276,718
1,356,565
1,402,088
1,435,578
1,454,142
1,500,212
1,494,185
1,522,084
1,533,594
1,875,058
1,965,498
1,964,441
1,981,130
2,027,862
2,277,572
2,263,422
2,273,066
2,342,375
2,419,221
2,509,514
2,510,512
2,500,196
4,288,150
4,192,925
4,251,822
4,265,431
4,339,219
4,460,093
4,470,475
4,276,514
3,973,906
3,814,852
3,702,480
3,699,216
3,533,213
3,605,003
3,517,965
3,470,888
3,392,885
3,402,122
3,536,990
3,524,723
3,529,664
3,618,056
3,648,310
3,511,389
3,532,024
3,539,575
3,542,061
3,507,449
3,520,917
3,665,607
3,937,184
3,885,274
3,863,565
3,998,976
3,890,630
5,510,199
5,592,241
5,425,170
5,438,935
5,531,367
6,913,789
7,860,640
7,778,746
7,775,544
7,889,385
7,702,357
9,537,334
9,612,667
9,753,760
9,695,729
9,721,405
10,835,965
10,539,628
10,544,047
10,759,563
12,415,449
12,899,330
12,859,689
12,567,509
12,356,433
12,497,388
12,336,677
12,344,555
12,209,029
12,258,250
12,283,415
11,887,458
11,971,416
11,986,839
11,986,83911,971,41611,887,45812,283,41512,258,25012,209,02912,344,55512,336,67712,497,38812,356,43312,567,50912,859,68912,899,33012,415,44910,759,56310,544,04710,539,62810,835,9659,721,4059,695,7299,753,7609,612,6679,537,3347,702,3577,889,3857,775,5447,778,7467,860,6406,913,7895,531,3675,438,9355,425,1705,592,2415,510,1993,890,6303,998,9763,863,5653,885,2743,937,1843,665,6073,520,9173,507,4493,542,0613,539,5753,532,0243,511,3893,648,3103,618,0563,529,6643,524,7233,536,9903,402,1223,392,8853,470,8883,517,9653,605,0033,533,2133,699,2163,702,4803,814,8523,973,9064,276,5144,470,4754,460,0934,339,2194,265,4314,251,8224,192,9254,288,1502,500,1962,510,5122,509,5142,419,2212,342,3752,273,0662,263,4222,277,5722,027,8621,981,1301,964,4411,965,4981,875,0581,533,5941,522,0841,494,1851,500,2121,454,1421,435,5781,402,0881,356,5651,276,7181,300,6891,325,9561,334,5471,331,4011,355,0441,323,0021,262,5601,227,4871,247,1001,051,000991,000958,400951,500958,600952,500934,900915,600904,300892,800867,000864,900881,600855,500863,800
   > Total Current Assets 
0
0
0
0
0
0
0
0
42,200
45,200
35,100
35,600
29,200
37,600
27,700
1,204,200
1,184,326
1,218,239
1,278,122
1,311,536
1,288,967
1,292,932
1,284,867
1,261,104
1,236,640
1,318,027
1,364,512
1,164,545
1,184,057
1,216,356
1,211,068
1,265,648
1,292,232
1,528,053
1,605,062
1,550,253
1,600,576
1,658,989
1,847,000
1,835,146
1,844,018
1,922,788
1,994,579
2,044,773
2,084,179
2,078,044
3,245,532
3,221,616
3,289,618
3,323,507
3,359,276
3,467,363
3,425,708
3,292,866
3,247,694
3,104,208
3,052,635
3,018,653
2,865,868
2,892,084
2,741,159
2,618,459
2,489,714
2,464,271
2,490,956
2,438,769
2,459,040
2,512,103
2,592,989
2,488,623
2,525,576
2,601,347
2,592,829
2,572,147
2,623,023
2,812,822
2,970,171
2,861,675
2,813,357
3,018,276
2,967,690
4,453,604
4,564,712
4,418,402
4,497,023
4,477,999
5,575,363
6,114,044
6,068,728
5,967,495
5,971,312
5,971,613
7,060,220
7,208,045
7,486,952
7,507,634
7,421,106
8,610,458
7,923,759
7,770,904
7,454,340
8,401,522
8,357,084
8,342,263
3,065,946
2,975,498
3,841,859
2,688,557
275,569
3,419,687
337,919
764,994
591,071
335,468
2,974,421
2,974,421335,468591,071764,994337,9193,419,687275,5692,688,5573,841,8592,975,4983,065,9468,342,2638,357,0848,401,5227,454,3407,770,9047,923,7598,610,4587,421,1067,507,6347,486,9527,208,0457,060,2205,971,6135,971,3125,967,4956,068,7286,114,0445,575,3634,477,9994,497,0234,418,4024,564,7124,453,6042,967,6903,018,2762,813,3572,861,6752,970,1712,812,8222,623,0232,572,1472,592,8292,601,3472,525,5762,488,6232,592,9892,512,1032,459,0402,438,7692,490,9562,464,2712,489,7142,618,4592,741,1592,892,0842,865,8683,018,6533,052,6353,104,2083,247,6943,292,8663,425,7083,467,3633,359,2763,323,5073,289,6183,221,6163,245,5322,078,0442,084,1792,044,7731,994,5791,922,7881,844,0181,835,1461,847,0001,658,9891,600,5761,550,2531,605,0621,528,0531,292,2321,265,6481,211,0681,216,3561,184,0571,164,5451,364,5121,318,0271,236,6401,261,1041,284,8671,292,9321,288,9671,311,5361,278,1221,218,2391,184,3261,204,20027,70037,60029,20035,60035,10045,20042,20000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
42,200
45,200
35,100
35,600
29,200
37,600
27,700
69,700
29,682
39,335
49,395
58,585
42,186
53,398
52,543
41,580
30,309
43,893
42,797
47,645
48,233
45,871
44,024
52,397
41,942
47,242
61,917
47,991
48,403
55,611
59,826
60,957
48,983
61,099
52,341
63,316
48,977
56,104
108,037
125,228
123,068
124,639
93,443
190,113
138,413
90,797
183,243
207,071
218,867
279,021
222,226
418,965
412,152
357,193
289,144
315,053
385,124
320,349
328,308
351,255
447,608
251,204
198,668
231,603
288,554
182,032
179,724
339,438
428,936
289,385
175,145
319,280
320,960
264,841
360,835
166,706
439,511
294,100
214,381
353,272
367,525
230,730
160,652
239,973
330,407
420,207
525,457
529,288
342,848
1,050,072
479,721
688,537
404,802
920,810
883,845
836,095
479,228
230,852
347,149
227,164
275,569
232,703
337,919
719,581
591,071
285,269
553,709
553,709285,269591,071719,581337,919232,703275,569227,164347,149230,852479,228836,095883,845920,810404,802688,537479,7211,050,072342,848529,288525,457420,207330,407239,973160,652230,730367,525353,272214,381294,100439,511166,706360,835264,841320,960319,280175,145289,385428,936339,438179,724182,032288,554231,603198,668251,204447,608351,255328,308320,349385,124315,053289,144357,193412,152418,965222,226279,021218,867207,071183,24390,797138,413190,11393,443124,639123,068125,228108,03756,10448,97763,31652,34161,09948,98360,95759,82655,61148,40347,99161,91747,24241,94252,39744,02445,87148,23347,64542,79743,89330,30941,58052,54353,39842,18658,58549,39539,33529,68269,70027,70037,60029,20035,60035,10045,20042,20000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
34,700
0
0
0
20,000
0
0
0
0
0
0
0
0
0
0
0
3,100
0
0
0
2,917
330,216
319,984
324,887
3,423
328,004
323,201
697,802
1,111
600,953
580,891
619,984
803
708,112
648,891
601,129
588,786
530,215
562,978
551,720
599,459
664,930
742,793
795,403
831,749
940,747
980,785
964,187
1,001,497
952,579
921,565
907,422
841,310
852,836
840,112
803,065
759,065
831,614
888,215
902,766
834,838
778,770
801,349
774,683
759,811
654,216
646,349
708,247
878,060
822,101
871,338
863,381
697,685
1,920,209
1,850,797
1,701,005
1,648,257
1,765,945
1,696,866
2,080,849
2,261,187
2,796,955
3,464,517
3,997,244
3,981,251
2,946,055
2,744,646
2,547,041
2,461,393
3,302,024
3,186,984
2,182,841
2,087,571
1,898,072
1,829,896
1,818,117
1,818,1171,829,8961,898,0722,087,5712,182,8413,186,9843,302,0242,461,3932,547,0412,744,6462,946,0553,981,2513,997,2443,464,5172,796,9552,261,1872,080,8491,696,8661,765,9451,648,2571,701,0051,850,7971,920,209697,685863,381871,338822,101878,060708,247646,349654,216759,811774,683801,349778,770834,838902,766888,215831,614759,065803,065840,112852,836841,310907,422921,565952,5791,001,497964,187980,785940,747831,749795,403742,793664,930599,459551,720562,978530,215588,786601,129648,891708,112803619,984580,891600,9531,111697,802323,201328,0043,423324,887319,984330,2162,9170003,1000000000000020,00000034,7000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,090
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,633,501
6,661,115
7,132,974
7,022,470
6,713,129
6,685,357
7,090,240
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000007,090,2406,685,3576,713,1297,022,4707,132,9746,661,1156,633,5010000000000000000000012,09000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,134,500
1,154,644
1,178,904
1,228,727
1,252,951
1,246,781
1,239,534
1,232,324
1,219,524
1,206,331
1,274,134
1,321,715
1,116,900
1,135,824
1,170,485
1,167,044
1,213,251
1,250,290
1,480,811
1,543,145
1,502,262
1,552,173
1,603,378
1,787,174
1,774,189
1,795,035
1,861,689
1,942,238
1,981,457
2,035,202
2,021,940
3,137,495
3,096,388
3,166,550
3,198,868
3,265,833
3,277,250
3,287,295
3,202,069
3,064,451
2,897,137
2,833,768
2,739,632
2,643,642
2,473,119
2,329,007
2,261,266
2,200,570
2,149,218
2,105,832
2,118,420
2,130,732
1,159,351
1,192,802
1,315,854
1,419,486
1,528,434
1,451,439
1,550,003
1,640,234
1,714,319
1,709,621
1,684,075
1,735,446
1,864,158
1,867,960
3,387,414
3,431,692
3,492,494
3,403,296
3,537,550
4,652,735
4,882,712
4,879,102
4,865,427
4,947,279
5,033,955
4,809,604
4,937,041
5,260,490
5,330,089
5,312,313
5,863,520
5,363,189
4,821,180
4,252,583
4,016,195
3,475,995
7,506,168
-359,337
265,167
947,669
271,386
319,182
275,460
385,904
764,994
591,071
335,468
602,595
602,595335,468591,071764,994385,904275,460319,182271,386947,669265,167-359,3377,506,1683,475,9954,016,1954,252,5834,821,1805,363,1895,863,5205,312,3135,330,0895,260,4904,937,0414,809,6045,033,9554,947,2794,865,4274,879,1024,882,7124,652,7353,537,5503,403,2963,492,4943,431,6923,387,4141,867,9601,864,1581,735,4461,684,0751,709,6211,714,3191,640,2341,550,0031,451,4391,528,4341,419,4861,315,8541,192,8021,159,3512,130,7322,118,4202,105,8322,149,2182,200,5702,261,2662,329,0072,473,1192,643,6422,739,6322,833,7682,897,1373,064,4513,202,0693,287,2953,277,2503,265,8333,198,8683,166,5503,096,3883,137,4952,021,9402,035,2021,981,4571,942,2381,861,6891,795,0351,774,1891,787,1741,603,3781,552,1731,502,2621,543,1451,480,8111,250,2901,213,2511,167,0441,170,4851,135,8241,116,9001,321,7151,274,1341,206,3311,219,5241,232,3241,239,5341,246,7811,252,9511,228,7271,178,9041,154,6441,134,500000000000000000
   > Long-term Assets 
0
0
0
0
100
0
100
100
244,400
248,800
249,000
242,200
231,100
226,300
248,700
42,900
43,161
44,321
44,880
43,508
42,434
41,615
41,089
39,585
40,078
38,538
37,576
271,033
270,085
283,856
283,117
256,436
241,362
347,005
360,436
414,188
380,554
368,873
430,572
428,276
429,048
419,587
424,642
464,741
426,333
422,152
1,042,618
971,309
962,204
941,924
979,943
992,730
1,044,767
983,648
726,212
710,644
649,845
680,563
667,345
712,919
776,806
852,429
903,171
937,851
1,046,034
1,085,954
1,070,624
1,105,953
1,055,321
1,022,766
1,006,448
938,228
949,232
935,302
897,894
852,785
967,013
1,023,599
1,050,208
980,700
922,940
1,056,595
1,027,529
1,006,768
941,912
1,053,368
1,338,426
1,746,596
1,710,018
1,808,049
1,918,073
1,730,744
2,477,114
2,404,622
2,266,808
2,188,095
2,300,299
2,225,507
2,615,869
2,773,143
3,305,223
4,013,927
4,542,246
4,517,426
4,457,241
4,218,391
4,000,178
3,894,889
500,373
493,373
3,564,618
11,518,421
11,296,387
11,635,948
13,474,345
13,474,34511,635,94811,296,38711,518,4213,564,618493,373500,3733,894,8894,000,1784,218,3914,457,2414,517,4264,542,2464,013,9273,305,2232,773,1432,615,8692,225,5072,300,2992,188,0952,266,8082,404,6222,477,1141,730,7441,918,0731,808,0491,710,0181,746,5961,338,4261,053,368941,9121,006,7681,027,5291,056,595922,940980,7001,050,2081,023,599967,013852,785897,894935,302949,232938,2281,006,4481,022,7661,055,3211,105,9531,070,6241,085,9541,046,034937,851903,171852,429776,806712,919667,345680,563649,845710,644726,212983,6481,044,767992,730979,943941,924962,204971,3091,042,618422,152426,333464,741424,642419,587429,048428,276430,572368,873380,554414,188360,436347,005241,362256,436283,117283,856270,085271,03337,57638,53840,07839,58541,08941,61542,43443,50844,88044,32143,16142,900248,700226,300231,100242,200249,000248,800244,40010010001000000
       Property Plant Equipment 
21,400
21,300
21,600
21,600
22,300
22,600
22,600
22,800
24,600
24,500
24,600
24,200
24,700
24,800
24,500
28,600
29,200
30,449
31,272
31,253
30,537
30,075
30,090
29,081
28,511
28,258
27,567
27,359
26,846
25,389
22,163
22,223
22,388
26,228
26,179
26,295
27,245
27,635
36,994
37,815
39,863
40,799
41,304
41,001
40,452
41,328
70,128
80,400
81,269
82,198
81,979
81,732
80,890
80,082
79,663
77,528
76,322
75,300
74,362
73,218
72,518
71,162
70,179
69,398
69,410
70,119
72,214
71,067
70,136
69,377
67,148
65,827
65,029
64,562
64,369
63,974
64,996
64,834
63,880
63,088
62,911
81,009
80,287
77,861
77,967
79,498
100,642
116,913
118,985
119,835
119,162
117,672
158,856
160,152
163,620
160,757
158,846
155,462
151,252
142,905
140,002
153,665
153,099
146,680
142,672
139,507
138,377
139,353
138,806
134,475
134,038
133,621
132,096
132,784
131,379
131,379132,784132,096133,621134,038134,475138,806139,353138,377139,507142,672146,680153,099153,665140,002142,905151,252155,462158,846160,757163,620160,152158,856117,672119,162119,835118,985116,913100,64279,49877,96777,86180,28781,00962,91163,08863,88064,83464,99663,97464,36964,56265,02965,82767,14869,37770,13671,06772,21470,11969,41069,39870,17971,16272,51873,21874,36275,30076,32277,52879,66380,08280,89081,73281,97982,19881,26980,40070,12841,32840,45241,00141,30440,79939,86337,81536,99427,63527,24526,29526,17926,22822,38822,22322,16325,38926,84627,35927,56728,25828,51129,08130,09030,07530,53731,25331,27230,44929,20028,60024,50024,80024,70024,20024,60024,50024,60022,80022,60022,60022,30021,60021,60021,30021,400
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,300
13,961
13,872
13,608
12,255
11,897
11,540
10,999
10,504
11,567
10,280
10,009
9,844
9,741
9,638
9,585
9,480
9,375
36,244
35,895
35,637
35,442
35,247
60,134
1,548
54,199
54,386
54,386
1,548
54,386
54,386
239,571
3,404
248,588
248,571
248,845
3,377
228,850
228,850
20,686
20,686
20,686
20,686
20,686
20,686
20,686
20,686
20,686
20,686
20,686
20,686
20,686
20,686
20,686
20,686
20,686
20,686
20,686
20,686
20,686
20,686
25,510
25,510
25,510
25,510
25,510
102,181
102,356
102,814
102,814
102,814
218,796
269,346
267,685
267,685
267,685
267,685
314,343
314,343
322,699
311,536
311,536
311,536
311,536
311,536
311,536
317,521
317,766
317,873
317,873
317,873
317,873
317,873
317,873
317,873
317,873
317,873
317,873
333,281
333,498
333,498333,281317,873317,873317,873317,873317,873317,873317,873317,873317,873317,873317,766317,521311,536311,536311,536311,536311,536311,536322,699314,343314,343267,685267,685267,685267,685269,346218,796102,814102,814102,814102,356102,18125,51025,51025,51025,51025,51020,68620,68620,68620,68620,68620,68620,68620,68620,68620,68620,68620,68620,68620,68620,68620,68620,68620,68620,68620,68620,68620,686228,850228,8503,377248,845248,571248,5883,404239,57154,38654,3861,54854,38654,38654,1991,54860,13435,24735,44235,63735,89536,2449,3759,4809,5859,6389,7419,84410,00910,28011,56710,50410,99911,54011,89712,25513,60813,87213,96114,300000000000000000
       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
2,098,911
2,035,399
1,992,838
1,952,322
1,971,065
1,986,106
2,025,098
2,012,907
2,110,607
2,203,479
2,248,567
2,187,063
2,278,490
2,323,195
2,370,610
2,472,236
2,502,848
2,583,614
2,639,435
2,589,423
4,064,764
4,076,608
4,135,244
4,010,614
4,248,312
5,456,500
6,004,316
6,788,946
6,915,074
7,093,246
6,850,020
8,418,598
1,869,143
8,402,970
1,716,956
1,855,888
1,805,006
2,168,621
2,304,000
2,835,227
3,478,467
4,010,256
3,994,822
3,941,656
3,708,922
3,494,710
3,391,240
3,302,024
3,186,984
3,074,237
2,970,011
2,770,080
2,690,775
2,667,315
2,667,3152,690,7752,770,0802,970,0113,074,2373,186,9843,302,0243,391,2403,494,7103,708,9223,941,6563,994,8224,010,2563,478,4672,835,2272,304,0002,168,6211,805,0061,855,8881,716,9568,402,9701,869,1438,418,5986,850,0207,093,2466,915,0746,788,9466,004,3165,456,5004,248,3124,010,6144,135,2444,076,6084,064,7642,589,4232,639,4352,583,6142,502,8482,472,2362,370,6102,323,1952,278,4902,187,0632,248,5672,203,4792,110,6072,012,9072,025,0981,986,1061,971,0651,952,3221,992,8382,035,3992,098,9110000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,961
13,872
13,608
12,255
11,897
11,540
10,999
10,504
11,567
10,280
10,009
9,844
9,741
9,638
9,585
9,480
9,375
36,244
35,895
35,637
35,442
35,247
60,134
57,676
4,770
4,418
4,065
56,584
3,491
3,237
35,117
277,083
31,394
30,264
29,135
253,491
26,915
25,825
24,734
23,644
22,622
21,599
20,577
19,556
18,672
17,788
16,903
16,018
15,191
14,364
13,537
12,703
11,920
11,138
10,354
9,571
8,824
8,092
7,390
6,687
9,856
9,048
8,240
7,432
6,667
21,025
19,743
18,462
17,255
16,073
28,766
38,727
37,212
35,722
34,278
32,873
63,396
60,984
58,624
61,593
59,036
56,517
54,424
51,985
49,584
64,274
61,125
58,051
55,040
52,089
49,218
46,423
43,694
41,025
38,470
35,991
33,582
37,299
34,751
34,75137,29933,58235,99138,47041,02543,69446,42349,21852,08955,04058,05161,12564,27449,58451,98554,42456,51759,03661,59358,62460,98463,39632,87334,27835,72237,21238,72728,76616,07317,25518,46219,74321,0256,6677,4328,2409,0489,8566,6877,3908,0928,8249,57110,35411,13811,92012,70313,53714,36415,19116,01816,90317,78818,67219,55620,57721,59922,62223,64424,73425,82526,915253,49129,13530,26431,394277,08335,1173,2373,49156,5844,0654,4184,77057,67660,13435,24735,44235,63735,89536,2449,3759,4809,5859,6389,7419,84410,00910,28011,56710,50410,99911,54011,89712,25513,60813,87213,9610000000000000000
       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
2,178,442
2,215,611
2,178,144
2,115,650
2,069,977
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000002,069,9772,115,6502,178,1442,215,6112,178,44200000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Long-term Assets Other 
-21,400
-21,300
-21,600
-21,600
-22,300
-22,600
-22,600
-22,800
-244,400
-248,800
-249,000
-242,200
-231,100
-226,300
-248,700
14,300
13,961
13,872
13,608
12,255
11,897
11,540
10,999
10,504
11,567
10,280
10,009
9,844
9,741
9,638
9,585
9,480
9,375
36,244
35,895
35,637
35,442
35,247
60,134
59,224
58,969
58,804
58,451
58,132
57,877
57,623
274,688
280,487
279,982
278,835
277,980
256,868
-789,002
-728,973
-680,792
-666,314
-65,169
-60,713
-58,023
-64,240
-61,005
-55,214
-50,188
-48,236
-44,828
-42,210
-38,981
-39,373
-37,567
-40,179
-37,674
1,517,286
1,439,532
1,538,972
-22,799
1,703,132
-20,446
-21,730
-19,385
-21,638
-17,589
-22,568
-20,651
3,476,323
-19,284
-18,014
-23,407
4,860,121
-16,619
-16,665
-16,431
-11,431
4,781,770
4,911,151
5,231,082
-1,303,412
-1,348,802
-1,269,454
-2,249,909
-2,409,622
-2,944,103
-3,623,904
0
375,924
0
435,327
485,272
-3,894,889
-3,302,024
-3,186,984
-3,564,618
-247,417
539,414
200,089
-3,166,943
-3,166,943200,089539,414-247,417-3,564,618-3,186,984-3,302,024-3,894,889485,272435,3270375,9240-3,623,904-2,944,103-2,409,622-2,249,909-1,269,454-1,348,802-1,303,4125,231,0824,911,1514,781,770-11,431-16,431-16,665-16,6194,860,121-23,407-18,014-19,2843,476,323-20,651-22,568-17,589-21,638-19,385-21,730-20,4461,703,132-22,7991,538,9721,439,5321,517,286-37,674-40,179-37,567-39,373-38,981-42,210-44,828-48,236-50,188-55,214-61,005-64,240-58,023-60,713-65,169-666,314-680,792-728,973-789,002256,868277,980278,835279,982280,487274,68857,62357,87758,13258,45158,80458,96959,22460,13435,24735,44235,63735,89536,2449,3759,4809,5859,6389,7419,84410,00910,28011,56710,50410,99911,54011,89712,25513,60813,87213,96114,300-248,700-226,300-231,100-242,200-249,000-248,800-244,400-22,800-22,600-22,600-22,300-21,600-21,600-21,300-21,400
> Total Liabilities 
795,600
786,800
811,300
791,500
792,400
814,700
823,600
834,300
851,300
867,100
872,500
864,400
871,100
904,700
965,300
1,164,800
1,145,560
1,177,675
1,234,839
1,262,719
1,235,266
1,235,948
1,221,897
1,169,899
1,169,095
1,220,794
1,264,430
1,295,415
1,334,818
1,376,689
1,368,948
1,396,907
1,405,029
1,746,435
1,830,864
1,825,569
1,842,282
1,883,988
2,112,382
2,093,708
2,101,513
2,168,469
2,239,544
2,324,240
2,322,904
2,308,469
3,749,876
3,663,228
3,729,201
3,751,908
3,825,359
4,005,276
3,918,787
3,747,558
3,650,847
3,486,724
3,373,764
3,365,960
3,196,646
3,184,498
3,094,034
3,041,112
2,985,419
2,992,855
3,124,324
3,109,876
3,112,343
3,209,259
3,234,605
3,101,359
3,117,645
3,124,211
3,121,727
3,080,682
3,090,889
3,231,968
3,497,384
3,442,686
3,419,337
3,625,790
3,507,366
4,922,082
4,996,167
4,830,856
4,836,588
4,918,252
6,077,721
6,925,637
6,836,600
6,818,362
6,917,245
6,707,393
8,351,193
8,409,059
8,537,779
8,475,295
8,503,820
9,599,881
9,283,923
9,273,978
9,493,741
11,069,758
11,566,254
11,540,577
11,349,484
11,194,476
11,390,800
11,190,700
11,145,997
11,007,081
11,068,092
11,011,434
10,604,807
10,637,606
10,583,955
10,583,95510,637,60610,604,80711,011,43411,068,09211,007,08111,145,99711,190,70011,390,80011,194,47611,349,48411,540,57711,566,25411,069,7589,493,7419,273,9789,283,9239,599,8818,503,8208,475,2958,537,7798,409,0598,351,1936,707,3936,917,2456,818,3626,836,6006,925,6376,077,7214,918,2524,836,5884,830,8564,996,1674,922,0823,507,3663,625,7903,419,3373,442,6863,497,3843,231,9683,090,8893,080,6823,121,7273,124,2113,117,6453,101,3593,234,6053,209,2593,112,3433,109,8763,124,3242,992,8552,985,4193,041,1123,094,0343,184,4983,196,6463,365,9603,373,7643,486,7243,650,8473,747,5583,918,7874,005,2763,825,3593,751,9083,729,2013,663,2283,749,8762,308,4692,322,9042,324,2402,239,5442,168,4692,101,5132,093,7082,112,3821,883,9881,842,2821,825,5691,830,8641,746,4351,405,0291,396,9071,368,9481,376,6891,334,8181,295,4151,264,4301,220,7941,169,0951,169,8991,221,8971,235,9481,235,2661,262,7191,234,8391,177,6751,145,5601,164,800965,300904,700871,100864,400872,500867,100851,300834,300823,600814,700792,400791,500811,300786,800795,600
   > Total Current Liabilities 
790,600
781,800
806,300
786,500
782,400
804,700
813,600
824,300
826,300
847,100
847,500
839,400
841,200
873,800
924,400
1,109,000
1,092,700
1,115,800
1,179,800
1,207,400
1,192,300
1,167,900
1,151,900
1,122,900
1,091,100
1,150,800
1,184,400
1,223,600
1,232,000
1,273,900
1,256,100
1,279,000
3,250
14,250
11,250
11,250
10,000
1,000
1,000
1,873,800
1,891,600
1,944,600
1,000
25,000
1,000
2,113,700
21,023
10,523
116,000
117,000
72,000
83,000
58,000
30,000
3,475,300
3,349,600
3,245,700
4,000
4,000
3,086,300
3,002,600
2,966,300
2,910,600
2,918,500
3,049,900
3,040,500
3,049,900
3,147,300
3,173,600
3,046,400
3,062,600
3,069,200
3,066,700
3,025,700
3,005,900
3,127,000
3,392,400
3,337,700
3,314,300
3,490,800
3,372,400
166,200
246,700
75,000
4,685,700
50,000
212,850
220,000
6,611,400
150,000
200,000
6,487,552
30,739
30,761
29,739
8,551
21,358
24,648
4,651
4,658
4,663
30,168
17,673
17,678
17,683
16,396
16,225
351,054
615,881
212,000
12,000
4,770,338
2,931,513
6,406,160
11,470
11,4706,406,1602,931,5134,770,33812,000212,000615,881351,05416,22516,39617,68317,67817,67330,1684,6634,6584,65124,64821,3588,55129,73930,76130,7396,487,552200,000150,0006,611,400220,000212,85050,0004,685,70075,000246,700166,2003,372,4003,490,8003,314,3003,337,7003,392,4003,127,0003,005,9003,025,7003,066,7003,069,2003,062,6003,046,4003,173,6003,147,3003,049,9003,040,5003,049,9002,918,5002,910,6002,966,3003,002,6003,086,3004,0004,0003,245,7003,349,6003,475,30030,00058,00083,00072,000117,000116,00010,52321,0232,113,7001,00025,0001,0001,944,6001,891,6001,873,8001,0001,00010,00011,25011,25014,2503,2501,279,0001,256,1001,273,9001,232,0001,223,6001,184,4001,150,8001,091,1001,122,9001,151,9001,167,9001,192,3001,207,4001,179,8001,115,8001,092,7001,109,000924,400873,800841,200839,400847,500847,100826,300824,300813,600804,700782,400786,500806,300781,800790,600
       Short-term Debt 
0
0
0
0
0
0
0
0
16,600
15,600
15,600
5,900
5,900
11,300
31,200
48,300
50,970
49,320
38,320
32,283
30,983
7,283
5,283
2,000
1,000
0
0
0
0
0
0
0
3,250
14,250
11,250
11,250
10,000
1,000
1,000
0
0
0
1,000
25,000
1,000
0
21,023
10,523
116,000
117,000
72,000
83,000
58,000
30,000
0
0
0
4,000
4,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
303,893
0
0
0
307,974
166,141
166,200
246,700
75,000
163,081
50,000
212,850
220,000
462,665
150,000
200,000
20,000
30,739
30,761
29,739
8,551
21,358
24,648
4,651
4,658
4,663
30,168
17,673
17,678
17,683
16,396
16,225
351,054
615,881
212,000
12,000
12,000
147,175
141,417
11,470
11,470141,417147,17512,00012,000212,000615,881351,05416,22516,39617,68317,67817,67330,1684,6634,6584,65124,64821,3588,55129,73930,76130,73920,000200,000150,000462,665220,000212,85050,000163,08175,000246,700166,200166,141307,974000303,89300000000000000004,0004,00000030,00058,00083,00072,000117,000116,00010,52321,02301,00025,0001,0000001,0001,00010,00011,25011,25014,2503,25000000001,0002,0005,2837,28330,98332,28338,32049,32050,97048,30031,20011,3005,9005,90015,60015,60016,60000000000
       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
303,893
0
0
0
307,974
166,141
339,926
459,063
418,130
163,081
482,437
661,181
752,103
462,665
618,074
0
20,000
30,739
30,761
29,739
8,551
21,358
24,648
4,651
4,658
4,663
30,168
17,673
17,678
17,683
16,396
16,225
351,054
615,881
212,000
12,000
12,000
0
0
0
00012,00012,000212,000615,881351,05416,22516,39617,68317,67817,67330,1684,6634,6584,65124,64821,3588,55129,73930,76130,73920,0000618,074462,665752,103661,181482,437163,081418,130459,063339,926166,141307,974000303,893000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,009,426
1,034,191
1,107,654
1,148,787
1,131,789
1,134,815
1,124,195
1,105,999
1,073,991
1,135,812
1,170,778
1,213,605
1,212,912
1,257,282
1,212,679
1,256,595
1,258,009
1,483,197
1,558,646
1,558,822
1,589,302
1,632,714
1,823,494
1,809,399
1,825,727
1,862,201
1,948,819
2,014,839
2,042,377
2,043,737
3,367,808
3,207,198
3,248,308
3,173,963
3,298,371
3,506,693
3,490,201
3,344,073
3,282,653
3,171,080
3,079,018
3,080,481
2,924,205
2,916,366
2,853,996
2,813,841
2,756,461
2,763,454
2,880,227
2,895,110
2,892,524
2,980,292
3,016,945
2,870,936
2,879,852
2,869,138
2,927,173
2,861,528
2,825,394
2,900,848
3,183,885
3,135,740
3,110,530
3,289,106
3,181,728
4,384,509
4,336,506
4,374,298
4,485,543
4,394,212
5,373,283
6,125,965
6,331,174
6,163,912
6,195,569
6,249,321
7,763,226
7,833,222
7,930,466
7,902,396
7,973,233
8,909,666
8,642,701
8,677,849
8,873,847
10,337,117
10,817,867
10,768,577
10,591,836
10,397,228
10,601,397
10,071,280
0
0
0
0
0
0
0
000000010,071,28010,601,39710,397,22810,591,83610,768,57710,817,86710,337,1178,873,8478,677,8498,642,7018,909,6667,973,2337,902,3967,930,4667,833,2227,763,2266,249,3216,195,5696,163,9126,331,1746,125,9655,373,2834,394,2124,485,5434,374,2984,336,5064,384,5093,181,7283,289,1063,110,5303,135,7403,183,8852,900,8482,825,3942,861,5282,927,1732,869,1382,879,8522,870,9363,016,9452,980,2922,892,5242,895,1102,880,2272,763,4542,756,4612,813,8412,853,9962,916,3662,924,2053,080,4813,079,0183,171,0803,282,6533,344,0733,490,2013,506,6933,298,3713,173,9633,248,3083,207,1983,367,8082,043,7372,042,3772,014,8391,948,8191,862,2011,825,7271,809,3991,823,4941,632,7141,589,3021,558,8221,558,6461,483,1971,258,0091,256,5951,212,6791,257,2821,212,9121,213,6051,170,7781,135,8121,073,9911,105,9991,124,1951,134,8151,131,7891,148,7871,107,6541,034,1911,009,4260000000000000000
       Other Current Liabilities 
790,600
781,800
806,300
786,500
782,400
804,700
813,600
824,300
809,700
831,500
831,900
833,500
835,300
862,500
893,200
1,060,700
1,041,730
1,066,480
1,141,480
1,175,117
1,161,317
1,160,617
1,146,617
1,120,900
1,090,100
1,150,800
1,184,400
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,813,841
2,756,461
2,763,454
2,880,227
2,895,110
2,892,524
2,980,292
3,016,945
2,870,936
2,879,852
2,869,138
2,927,173
2,861,528
2,825,394
2,900,848
3,183,885
3,135,740
3,110,530
3,289,106
3,181,728
4,384,509
4,336,506
4,374,298
4,485,543
4,394,212
5,373,283
6,125,965
6,331,174
6,163,912
6,195,569
6,249,321
7,763,226
0
7,930,466
7,902,396
7,973,233
8,909,666
8,642,701
8,677,849
8,873,847
10,337,117
0
0
0
0
0
-351,054
0
0
-12,000
4,758,338
-136,279
6,264,743
0
06,264,743-136,2794,758,338-12,00000-351,0540000010,337,1178,873,8478,677,8498,642,7018,909,6667,973,2337,902,3967,930,46607,763,2266,249,3216,195,5696,163,9126,331,1746,125,9655,373,2834,394,2124,485,5434,374,2984,336,5064,384,5093,181,7283,289,1063,110,5303,135,7403,183,8852,900,8482,825,3942,861,5282,927,1732,869,1382,879,8522,870,9363,016,9452,980,2922,892,5242,895,1102,880,2272,763,4542,756,4612,813,84100000000000000000000000000000000001,184,4001,150,8001,090,1001,120,9001,146,6171,160,6171,161,3171,175,1171,141,4801,066,4801,041,7301,060,700893,200862,500835,300833,500831,900831,500809,700824,300813,600804,700782,400786,500806,300781,800790,600
   > Long-term Liabilities 
5,000
5,000
5,000
5,000
10,000
10,000
10,000
10,000
25,000
20,000
25,000
25,000
30,000
31,000
41,000
55,800
52,900
61,900
55,000
55,300
43,000
68,000
70,000
72,000
78,000
95,000
105,000
71,759
102,759
102,759
112,759
117,853
125,603
205,167
211,796
205,374
187,851
201,801
225,501
219,883
209,883
223,863
216,708
211,650
203,650
194,825
190,825
205,910
182,910
206,910
189,910
189,493
187,743
180,493
175,493
137,076
128,076
113,076
107,576
98,159
91,409
74,834
74,834
74,417
74,417
69,417
62,417
62,000
61,000
55,000
55,000
55,000
55,000
55,000
85,000
105,000
105,000
105,000
105,000
135,000
135,000
150,801
150,834
150,868
150,903
249,311
225,088
225,127
225,166
225,206
219,744
219,841
270,395
267,337
265,338
263,382
215,073
336,825
305,570
306,017
305,686
354,619
354,493
350,999
346,514
397,680
11,374,575
351,054
10,530,116
10,795,081
327,395
6,241,096
7,673,294
4,231,446
10,572,485
10,572,4854,231,4467,673,2946,241,096327,39510,795,08110,530,116351,05411,374,575397,680346,514350,999354,493354,619305,686306,017305,570336,825215,073263,382265,338267,337270,395219,841219,744225,206225,166225,127225,088249,311150,903150,868150,834150,801135,000135,000105,000105,000105,000105,00085,00055,00055,00055,00055,00055,00061,00062,00062,41769,41774,41774,41774,83474,83491,40998,159107,576113,076128,076137,076175,493180,493187,743189,493189,910206,910182,910205,910190,825194,825203,650211,650216,708223,863209,883219,883225,501201,801187,851205,374211,796205,167125,603117,853112,759102,759102,75971,759105,00095,00078,00072,00070,00068,00043,00055,30055,00061,90052,90055,80041,00031,00030,00025,00025,00020,00025,00010,00010,00010,00010,0005,0005,0005,0005,000
       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
74,834
74,834
74,417
74,417
69,417
62,417
62,000
61,000
55,000
55,000
55,000
55,000
55,000
85,000
105,000
105,000
105,000
105,000
135,000
135,000
150,801
150,834
70,868
150,903
249,311
225,088
225,127
225,166
225,206
219,744
219,841
259,413
256,806
170,131
170,230
170,328
293,123
293,297
293,503
293,722
293,930
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000293,930293,722293,503293,297293,123170,328170,230170,131256,806259,413219,841219,744225,206225,166225,127225,088249,311150,90370,868150,834150,801135,000135,000105,000105,000105,000105,00085,00055,00055,00055,00055,00055,00061,00062,00062,41769,41774,41774,41774,83474,8340000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,237
9,499
10,962
9,783
11,876
9,448
9,220
5,112
8,683
9,940
9,997
7,584
10,142
8,486
9,010
6,459
9,641
8,341
10,147
8,565
12,054
10,941
14,362
14,313
16,179
13,907
15,870
17,981
20,022
17,210
32,757
36,478
39,487
36,301
37,692
43,110
39,208
38,893
33,826
36,243
33,373
32,849
30,446
30,991
27,895
25,641
24,219
27,117
24,971
26,234
25,649
27,943
25,851
27,185
26,283
27,725
22,316
23,591
23,213
27,227
24,824
27,594
26,846
28,712
24,497
46,846
49,764
41,533
37,061
46,132
47,429
49,979
44,949
36,376
43,037
49,792
63,487
72,996
91,386
80,934
83,730
87,226
83,880
109,840
99,413
113,870
134,979
133,184
137,783
154,789
201,670
129,255
125,808
130,491
0
0
0
0
0
00000130,491125,808129,255201,670154,789137,783133,184134,979113,87099,413109,84083,88087,22683,73080,93491,38672,99663,48749,79243,03736,37644,94949,97947,42946,13237,06141,53349,76446,84624,49728,71226,84627,59424,82427,22723,21323,59122,31627,72526,28327,18525,85127,94325,64926,23424,97127,11724,21925,64127,89530,99130,44632,84933,37336,24333,82638,89339,20843,11037,69236,30139,48736,47832,75717,21020,02217,98115,87013,90716,17914,31314,36210,94112,0548,56510,1478,3419,6416,4599,0108,48610,1427,5849,9979,9408,6835,1129,2209,44811,8769,78310,9629,4999,2370000000000000000
> Total Stockholder Equity
68,200
68,700
70,300
73,400
74,600
78,100
80,700
81,300
83,600
85,400
86,100
87,100
87,300
86,300
85,700
82,300
81,927
84,885
88,163
92,325
96,135
98,599
104,059
105,790
107,623
110,771
112,658
115,163
119,324
123,523
125,237
125,177
128,565
128,623
134,634
138,872
138,848
143,874
165,190
169,714
171,553
173,906
179,677
185,274
187,608
191,727
538,274
529,697
522,621
513,523
513,860
454,817
551,688
528,956
323,059
328,128
328,716
333,256
336,567
420,505
423,931
429,776
407,466
409,267
412,666
414,847
417,321
408,797
413,705
410,030
414,379
415,364
420,334
426,767
430,028
433,639
439,800
442,588
444,228
373,186
383,264
588,117
596,074
594,314
602,347
613,115
836,068
935,003
942,146
957,182
972,140
994,964
1,186,141
1,203,608
1,215,981
1,220,434
1,217,585
1,236,084
1,255,705
1,270,069
1,265,822
1,345,691
1,333,076
1,319,112
1,218,025
1,161,957
1,106,588
1,145,977
1,198,558
1,201,948
1,190,158
1,271,981
1,282,651
1,333,810
1,402,884
1,402,8841,333,8101,282,6511,271,9811,190,1581,201,9481,198,5581,145,9771,106,5881,161,9571,218,0251,319,1121,333,0761,345,6911,265,8221,270,0691,255,7051,236,0841,217,5851,220,4341,215,9811,203,6081,186,141994,964972,140957,182942,146935,003836,068613,115602,347594,314596,074588,117383,264373,186444,228442,588439,800433,639430,028426,767420,334415,364414,379410,030413,705408,797417,321414,847412,666409,267407,466429,776423,931420,505336,567333,256328,716328,128323,059528,956551,688454,817513,860513,523522,621529,697538,274191,727187,608185,274179,677173,906171,553169,714165,190143,874138,848138,872134,634128,623128,565125,177125,237123,523119,324115,163112,658110,771107,623105,790104,05998,59996,13592,32588,16384,88581,92782,30085,70086,30087,30087,10086,10085,40083,60081,30080,70078,10074,60073,40070,30068,70068,200
   Common Stock
6,300
6,300
6,300
6,300
6,300
6,300
6,300
6,300
0
0
0
0
0
0
0
6,300
6,291
6,291
6,291
6,291
6,291
6,291
6,291
6,291
6,291
6,291
6,291
6,291
6,291
6,291
6,291
6,291
6,291
6,291
6,291
6,291
6,291
21
22
22
22
22
22
22
22
22
38
38
38
38
38
38
38
38
59
68
68
68
68
81
88
88
88
88
88
88
88
88
88
88
88
88
88
88
88
88
88
88
29
29
29
39
39
39
39
39
46
49
49
49
49
49
56
56
56
56
56
56
56
56
56
58
58
58
58
58
58
58
55,294,455
55,290,847
58
58
58
60
60
606058585855,290,84755,294,45558585858585858565656565656565656494949494946393939393929292988888888888888888888888888888888888881686868685938383838383838382222222222222222216,2916,2916,2916,2916,2916,2916,2916,2916,2916,2916,2916,2916,2916,2916,2916,2916,2916,2916,2916,2916,2916,30000000006,3006,3006,3006,3006,3006,3006,3006,300
   Retained Earnings 
43,500
44,900
46,100
47,400
48,700
50,100
51,600
53,000
54,400
56,100
57,700
59,000
60,500
62,300
64,300
65,600
67,560
69,875
71,836
73,215
75,565
77,846
79,959
81,861
84,511
86,764
89,308
91,639
94,176
97,225
100,237
102,288
105,070
108,036
111,244
114,359
118,030
121,453
126,150
129,729
133,175
136,793
141,024
144,956
147,757
151,758
159,404
157,185
155,236
152,654
154,326
85,810
84,179
60,923
-225,541
-256,976
-256,665
-254,884
-252,772
-249,418
-245,224
-242,499
-239,441
-238,085
-234,836
-234,343
-233,838
-240,321
-234,796
-231,747
-228,222
-225,722
-221,524
-217,906
-213,386
-210,384
-207,213
-201,851
-195,832
-190,265
-184,792
-177,372
-168,552
-163,689
-155,507
-145,996
-135,552
-132,122
-119,467
-104,504
-87,532
-72,167
-57,125
-44,878
-31,868
-14,813
-27,599
-13,951
4,718
20,830
45,897
62,926
75,643
92,463
107,890
124,685
147,358
168,769
205,555
207,660
224,698
237,197
248,412
261,820
279,868
279,868261,820248,412237,197224,698207,660205,555168,769147,358124,685107,89092,46375,64362,92645,89720,8304,718-13,951-27,599-14,813-31,868-44,878-57,125-72,167-87,532-104,504-119,467-132,122-135,552-145,996-155,507-163,689-168,552-177,372-184,792-190,265-195,832-201,851-207,213-210,384-213,386-217,906-221,524-225,722-228,222-231,747-234,796-240,321-233,838-234,343-234,836-238,085-239,441-242,499-245,224-249,418-252,772-254,884-256,665-256,976-225,54160,92384,17985,810154,326152,654155,236157,185159,404151,758147,757144,956141,024136,793133,175129,729126,150121,453118,030114,359111,244108,036105,070102,288100,23797,22594,17691,63989,30886,76484,51181,86179,95977,84675,56573,21571,83669,87567,56065,60064,30062,30060,50059,00057,70056,10054,40053,00051,60050,10048,70047,40046,10044,90043,500
   Accumulated Other Comprehensive Income 
1,900
1,100
1,400
2,600
1,900
3,700
5,100
5,200
6,400
6,500
6,000
6,800
5,500
4,200
3,300
-500
-1,492
-1,176
527
3,633
4,685
4,839
6,408
6,107
5,685
7,015
7,906
8,421
8,426
9,315
8,508
6,297
6,965
4,876
6,181
6,699
4,497
5,279
5,328
5,628
4,424
3,691
4,812
5,502
4,789
4,777
4,911
2,047
5,079
13
-1,361
8,169
9,858
8,803
11,173
8,812
9,054
11,789
12,921
9,032
8,196
11,241
12,994
13,124
13,008
14,421
16,053
13,542
12,671
5,767
6,361
4,456
4,935
7,420
5,667
5,817
8,233
5,319
6,826
2,340
6,317
7,971
6,758
36
-135
305
459
-2,810
-9,674
-10,865
-13,024
-6,812
1,595
14,627
17,391
14,960
33,101
37,037
35,525
33,309
3,821
10,725
-1,366
-23,758
-137,605
-211,107
-288,995
-273,278
-245,784
-260,921
-290,730
-218,803
1,034,239
-220,326
-170,913
-170,913-220,3261,034,239-218,803-290,730-260,921-245,784-273,278-288,995-211,107-137,605-23,758-1,36610,7253,82133,30935,52537,03733,10114,96017,39114,6271,595-6,812-13,024-10,865-9,674-2,810459305-135366,7587,9716,3172,3406,8265,3198,2335,8175,6677,4204,9354,4566,3615,76712,67113,54216,05314,42113,00813,12412,99411,2418,1969,03212,92111,7899,0548,81211,1738,8039,8588,169-1,361135,0792,0474,9114,7774,7895,5024,8123,6914,4245,6285,3285,2794,4976,6996,1814,8766,9656,2978,5089,3158,4268,4217,9067,0155,6856,1076,4084,8394,6853,633527-1,176-1,492-5003,3004,2005,5006,8006,0006,5006,4005,2005,1003,7001,9002,6001,4001,1001,900
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
594,308
594,178
594,009
594,185
594,364
594,470
594,411
594,313
594,374
593,458
593,144
593,164
593,279
593,520
593,687
593,609
593,789
590,648
591,053
591,076
785,825
783,409
781,716
780,427
780,916
988,972
1,084,889
1,084,411
1,082,323
1,079,111
1,080,084
1,247,340
1,246,160
1,247,560
1,248,216
1,249,301
1,248,045
1,250,391
1,253,360
1,255,044
1,316,716
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000001,316,7161,255,0441,253,3601,250,3911,248,0451,249,3011,248,2161,247,5601,246,1601,247,3401,080,0841,079,1111,082,3231,084,4111,084,889988,972780,916780,427781,716783,409785,825591,076591,053590,648593,789593,609593,687593,520593,279593,164593,144593,458594,374594,313594,411594,470594,364594,185594,009594,178594,3080000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000-44,734-38,996-37,486-34,985-35,103-37,274-27,985-17,158-12,357-5,725-6,190-6,464-9,821-13,173-15,003-17,857-22,149-22,477-23,788-25,580-28,346-29,366-29,971-30,107-27,421-27,581-28,233-28,525-28,778-28,993-29,266-29,970-31,116-31,235-31,587-31,699-31,930-32,026-32,116-32,183-32,183-33,017-33,017-33,434-33,434-33,434-33,434-33,851-33,851-33,851-33,873-34,402-34,429-33,062-24,384-18,818-11,700-11,736-11,830-11,729-11,729-11,041-10,477-10,745-11,026-11,737-10,173-10,529-11,651-10,780-10,667-10,731-10,312-10,546-12,050-11,753-10,205-9,811-9,639-10,046-12,123-12,267-12,858-12,453-12,061-12,1820000000000000000
   Other Stockholders Equity 
16,500
16,400
16,500
17,100
17,700
18,000
17,700
16,800
22,800
22,800
22,400
21,300
21,300
19,800
18,100
10,400
8,076
8,719
9,509
9,186
9,594
9,623
11,401
11,531
11,136
10,701
9,153
8,812
10,431
10,692
10,201
10,301
10,239
9,420
10,918
11,523
10,030
17,121
33,690
34,335
33,932
33,400
33,819
34,794
35,040
35,170
373,921
370,427
362,268
360,818
360,857
360,800
359,159
360,659
438,758
476,764
476,766
476,758
476,792
529,358
561,249
561,291
561,161
561,476
561,742
562,017
562,354
562,824
563,078
563,258
563,488
563,878
564,171
564,501
564,995
565,454
566,028
566,368
560,541
561,082
561,710
757,479
757,829
757,928
757,950
758,767
971,115
1,069,886
1,071,238
1,072,502
1,072,647
1,073,894
1,241,615
1,233,803
1,230,402
1,220,231
1,212,027
1,212,942
1,215,406
1,215,874
1,216,048
1,271,982
1,258,741
1,250,349
1,247,682
1,248,321
1,248,167
1,250,428
-54,055,668
-54,296,559
965,402
1,253,529
1,256,371
1,292,256
1,293,869
1,293,8691,292,2561,256,3711,253,529965,402-54,296,559-54,055,6681,250,4281,248,1671,248,3211,247,6821,250,3491,258,7411,271,9821,216,0481,215,8741,215,4061,212,9421,212,0271,220,2311,230,4021,233,8031,241,6151,073,8941,072,6471,072,5021,071,2381,069,886971,115758,767757,950757,928757,829757,479561,710561,082560,541566,368566,028565,454564,995564,501564,171563,878563,488563,258563,078562,824562,354562,017561,742561,476561,161561,291561,249529,358476,792476,758476,766476,764438,758360,659359,159360,800360,857360,818362,268370,427373,92135,17035,04034,79433,81933,40033,93234,33533,69017,12110,03011,52310,9189,42010,23910,30110,20110,69210,4318,8129,153