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

Byline Bancorp Inc
Buy, Hold or Sell?

Let's analyze Byline Bancorp Inc together

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

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

Get notifications about Byline Bancorp Inc

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

1. Quick Overview

1.1. Quick analysis of Byline Bancorp Inc (30 sec.)










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

How much money do you get?

How much money do you get?
$0.36
When do you have the money?
1 year
How often do you get paid?
91.7%

What is your share worth?

Current worth
$24.70
Expected worth in 1 year
$-132.78
How sure are you?
75.0%

+ What do you gain per year?

Total Gains per Share
$-157.12
Return On Investment
-503.8%

For what price can you sell your share?

Current Price per Share
$31.19
Expected price per share
$27.66 - $32.89
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Byline Bancorp Inc (5 min.)




Live pricePrice per Share (EOD)
$31.19
Intrinsic Value Per Share
$-106.24 - $-129.35
Total Value Per Share
$-81.54 - $-104.65

2.2. Growth of Byline Bancorp Inc (5 min.)




Is Byline Bancorp Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$1b$4.1b-$3.1b-300.6%

How much money is Byline Bancorp Inc making?

Current yearPrevious yearGrowGrow %
Making money$30m$25.2m$4.7m15.9%
Net Profit Margin19.9%2,465.6%--

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

2.3. Financial Health of Byline Bancorp Inc (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 Byline Bancorp Inc?

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

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

Speculation

The Price per Share of Byline Bancorp Inc is $31.19. 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 Byline Bancorp Inc.
  • 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 Byline Bancorp Inc, 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 $24.70. Based on the TTM, the Book Value Change Per Share is $-39.37 per quarter. Based on the YOY, the Book Value Change Per Share is $41.33 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 Byline Bancorp Inc.

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 Eps0.682.2%0.682.2%0.581.9%0.491.6%0.361.2%
Usd Book Value Change Per Share1.434.6%-39.37-126.2%41.33132.5%0.411.3%0.692.2%
Usd Dividend Per Share0.090.3%0.090.3%0.080.3%0.070.2%0.060.2%
Usd Total Gains Per Share1.514.9%-39.28-125.9%41.41132.8%0.471.5%0.742.4%
Usd Price Per Share26.77-23.95-20.60-20.72-17.19-
Price to Earnings Ratio9.79-8.86-8.98-12.58-20.39-
Price-to-Total Gains Ratio17.68-24.34-19.27-17.75--16.22-
Price to Book Ratio1.08-1.03-0.69-1.01-1.01-
Price-to-Total Gains Ratio17.68-24.34-19.27-17.75--16.22-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share31.19
Number of shares32
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.090.07
Usd Book Value Change Per Share-39.370.41
Usd Total Gains Per Share-39.280.47
Gains per Quarter (32 shares)-1,256.9715.11
Gains per Year (32 shares)-5,027.8960.46
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
111-5039-503885250
223-10079-1006617104110
334-15118-1509425156170
446-20157-2012234208230
557-25196-2515042260290
668-30236-3017851312350
780-35275-3520659364410
891-40314-4023468416470
9102-45353-4526276468530
10114-50393-5029085520590

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%33.03.00.091.7%33.03.00.091.7%
Book Value Change Per Share3.01.00.075.0%8.04.00.066.7%15.05.00.075.0%27.06.03.075.0%27.06.03.075.0%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%33.00.03.091.7%33.00.03.091.7%
Total Gains per Share3.01.00.075.0%8.04.00.066.7%15.05.00.075.0%27.06.03.075.0%27.06.03.075.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Byline Bancorp Inc compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--1.426-39.369+2861%41.334-97%0.406+251%0.686+108%
Book Value Per Share--24.70023.254+6%93.144-73%33.944-27%23.472+5%
Current Ratio--0.3800.162+134%115.029-100%100.832-100%396.195-100%
Debt To Asset Ratio--0.8840.890-1%0.494+79%0.804+10%0.839+5%
Debt To Equity Ratio--7.5968.076-6%4.714+61%6.935+10%7.432+2%
Dividend Per Share--0.0880.089-1%0.079+12%0.066+33%0.059+50%
Enterprise Value---5560657196.000-6470071423.000+16%-1414782093.000-75%-3588068933.800-35%-3069666821.600-45%
Eps--0.6830.676+1%0.578+18%0.487+40%0.361+89%
Ev To Ebitda Ratio---33.672226.720-115%-5.371-84%26.361-228%10.087-434%
Ev To Sales Ratio---9.493-10.703+13%-1139.188+11900%-236.921+2396%-160.960+1596%
Free Cash Flow Per Share---3.274-0.053-98%1.141-387%0.645-608%0.362-1004%
Free Cash Flow To Equity Per Share---8.9321.840-585%3.293-371%3.301-371%2.420-469%
Gross Profit Margin--1.0000.046+2063%0.969+3%0.775+29%0.871+15%
Intrinsic Value_10Y_max---129.347--------
Intrinsic Value_10Y_min---106.244--------
Intrinsic Value_1Y_max--0.715--------
Intrinsic Value_1Y_min--0.710--------
Intrinsic Value_3Y_max---8.275--------
Intrinsic Value_3Y_min---7.690--------
Intrinsic Value_5Y_max---29.831--------
Intrinsic Value_5Y_min---26.791--------
Market Cap1384374388.000+14%1188191804.0001062914577.000+12%914224157.000+30%919594766.200+29%762882954.222+56%
Net Profit Margin--0.2070.199+4%24.656-99%5.113-96%2.937-93%
Operating Margin--0.2730.187+46%49.961-99%10.266-97%5.838-95%
Operating Ratio---0.727-0.040-95%-2.386+228%-0.758+4%-0.587-19%
Pb Ratio1.263+14%1.0841.029+5%0.691+57%1.007+8%1.012+7%
Pe Ratio11.412+14%9.7958.855+11%8.979+9%12.584-22%20.392-52%
Price Per Share31.190+14%26.77023.948+12%20.598+30%20.719+29%17.188+56%
Price To Free Cash Flow Ratio-2.382-17%-2.044-5.165+153%4.980-141%2.990-168%1.237-265%
Price To Total Gains Ratio20.597+14%17.67824.340-27%19.268-8%17.7550%-16.217+192%
Quick Ratio--0.7410.489+51%195.313-100%103.620-99%251.968-100%
Return On Assets--0.0030.003+0%0.003+0%0.003+12%0.003+21%
Return On Equity--0.0280.029-5%0.031-10%0.025+9%0.022+27%
Total Gains Per Share--1.514-39.280+2694%41.413-96%0.472+221%0.745+103%
Usd Book Value--1096312000.0001032131500.000+6%4134219000.000-73%1506617200.000-27%1041827444.444+5%
Usd Book Value Change Per Share--1.426-39.369+2861%41.334-97%0.406+251%0.686+108%
Usd Book Value Per Share--24.70023.254+6%93.144-73%33.944-27%23.472+5%
Usd Dividend Per Share--0.0880.089-1%0.079+12%0.066+33%0.059+50%
Usd Enterprise Value---5560657196.000-6470071423.000+16%-1414782093.000-75%-3588068933.800-35%-3069666821.600-45%
Usd Eps--0.6830.676+1%0.578+18%0.487+40%0.361+89%
Usd Free Cash Flow---145323000.000-2370249.750-98%50644250.000-387%28620650.050-608%16081361.139-1004%
Usd Free Cash Flow Per Share---3.274-0.053-98%1.141-387%0.645-608%0.362-1004%
Usd Free Cash Flow To Equity Per Share---8.9321.840-585%3.293-371%3.301-371%2.420-469%
Usd Market Cap1384374388.000+14%1188191804.0001062914577.000+12%914224157.000+30%919594766.200+29%762882954.222+56%
Usd Price Per Share31.190+14%26.77023.948+12%20.598+30%20.719+29%17.188+56%
Usd Profit--30328000.00030010750.000+1%25244500.000+20%21618750.000+40%16338000.000+86%
Usd Revenue--146436000.000150974750.000-3%79126500.000+85%89626650.000+63%71863166.667+104%
Usd Total Gains Per Share--1.514-39.280+2694%41.413-96%0.472+221%0.745+103%
 EOD+5 -3MRQTTM+25 -15YOY+13 -275Y+19 -2110Y+24 -16

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1511.412
Price to Book Ratio (EOD)Between0-11.263
Net Profit Margin (MRQ)Greater than00.207
Operating Margin (MRQ)Greater than00.273
Quick Ratio (MRQ)Greater than10.741
Current Ratio (MRQ)Greater than10.380
Debt to Asset Ratio (MRQ)Less than10.884
Debt to Equity Ratio (MRQ)Less than17.596
Return on Equity (MRQ)Greater than0.150.028
Return on Assets (MRQ)Greater than0.050.003
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5058.875
Ma 20Greater thanMa 5031.349
Ma 50Greater thanMa 10028.455
Ma 100Greater thanMa 20027.672
OpenGreater thanClose31.420
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About Byline Bancorp Inc

Byline Bancorp, Inc. operates as the bank holding company for Byline Bank that provides various banking products and services for small and medium sized businesses, commercial real estate and financial sponsors, and consumers in the United States. It offers various retail deposit products, including non-interest-bearing accounts, money market demand accounts, savings accounts, interest-bearing checking accounts, and time deposits; ATM and debit cards; and online, mobile, and text banking services, as well as commercial deposits. The company also provides term loans, revolving lines of credit, and construction financing services; senior secured financing solutions to private equity backed lower middle market companies; small business administration and united states department of agriculture loans; and treasury management products and services. In addition, it offers financing solutions for equipment vendors and their end users; syndication services; and investment, trust, and wealth management services that include fiduciary and executor services, financial planning solutions, investment advisory services, and private banking services for foundations and endowments, and high net worth individuals. The company was formerly known as Metropolitan Bank Group, Inc. and changed its name to Byline Bancorp, Inc. in 2015. Byline Bancorp, Inc. was founded in 1914 and is headquartered in Chicago, Illinois.

Fundamental data was last updated by Penke on 2024-11-16 15:45:04.

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 efficient.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is expensive.
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 Byline Bancorp Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Byline Bancorp Inc to the Banks - Regional industry mean.
  • A Net Profit Margin of 20.7% means that $0.21 for each $1 in revenue is generated as profit.

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

  • The MRQ is 20.7%. The company is making a huge profit. +2
  • The TTM is 19.9%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ20.7%TTM19.9%+0.8%
TTM19.9%YOY2,465.6%-2,445.8%
TTM19.9%5Y511.3%-491.4%
5Y511.3%10Y293.7%+217.6%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ20.7%40.2%-19.5%
TTM19.9%31.4%-11.5%
YOY2,465.6%28.8%+2,436.8%
5Y511.3%24.7%+486.6%
10Y293.7%21.4%+272.3%
4.3.1.2. Return on Assets

Shows how efficient Byline Bancorp Inc is using its assets to generate profit.

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

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

  • The MRQ is 0.3%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.3%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.3%TTM0.3%+0.0%
TTM0.3%YOY0.3%0.0%
TTM0.3%5Y0.3%+0.0%
5Y0.3%10Y0.3%+0.0%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3%0.2%+0.1%
TTM0.3%0.2%+0.1%
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 Byline Bancorp Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Byline Bancorp Inc to the Banks - Regional industry mean.
  • 2.8% Return on Equity means Byline Bancorp Inc generated $0.03 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 2.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.9%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.8%TTM2.9%-0.1%
TTM2.9%YOY3.1%-0.2%
TTM2.9%5Y2.5%+0.4%
5Y2.5%10Y2.2%+0.3%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ2.8%2.8%0.0%
TTM2.9%2.5%+0.4%
YOY3.1%2.7%+0.4%
5Y2.5%2.4%+0.1%
10Y2.2%2.7%-0.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Byline Bancorp Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Byline Bancorp Inc is operating .

  • Measures how much profit Byline Bancorp Inc 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 Byline Bancorp Inc to the Banks - Regional industry mean.
  • An Operating Margin of 27.3% means the company generated $0.27  for each $1 in revenue (before taxes).

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

  • The MRQ is 27.3%. The company is operating very efficient. +2
  • The TTM is 18.7%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ27.3%TTM18.7%+8.6%
TTM18.7%YOY4,996.1%-4,977.4%
TTM18.7%5Y1,026.6%-1,007.9%
5Y1,026.6%10Y583.8%+442.8%
4.3.2.2. Operating Ratio

Measures how efficient Byline Bancorp Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • An Operation Ratio of -0.73 means that the operating costs are $-0.73 for each $1 in net sales.

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

  • The MRQ is -0.727.
  • The TTM is -0.040.
Trends
Current periodCompared to+/- 
MRQ-0.727TTM-0.040-0.687
TTM-0.040YOY-2.386+2.346
TTM-0.0405Y-0.758+0.718
5Y-0.75810Y-0.587-0.171
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Byline Bancorp Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Byline Bancorp Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Banks - Regional industry mean).
  • A Current Ratio of 0.38 means the company has $0.38 in assets for each $1 in short-term debts.

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

  • The MRQ is 0.380. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.162. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.380TTM0.162+0.218
TTM0.162YOY115.029-114.867
TTM0.1625Y100.832-100.670
5Y100.83210Y396.195-295.362
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM0.1622.176-2.014
YOY115.0292.383+112.646
5Y100.8321.117+99.715
10Y396.19511.601+384.594
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Byline Bancorp Inc to the Banks - Regional industry mean.
  • A Quick Ratio of 0.74 means the company can pay off $0.74 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 0.741. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.489. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.741TTM0.489+0.252
TTM0.489YOY195.313-194.823
TTM0.4895Y103.620-103.131
5Y103.62010Y251.968-148.348
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM0.489-0.015+0.504
YOY195.3132.384+192.929
5Y103.6200.682+102.938
10Y251.96817.526+234.442
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Byline Bancorp Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Byline Bancorp Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Byline Bancorp Inc to Banks - Regional industry mean.
  • A Debt to Asset Ratio of 0.88 means that Byline Bancorp Inc assets are financed with 88.4% credit (debt) and the remaining percentage (100% - 88.4%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.884. 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+/- 
MRQ0.884TTM0.890-0.006
TTM0.890YOY0.494+0.395
TTM0.8905Y0.804+0.086
5Y0.80410Y0.839-0.035
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8840.915-0.031
TTM0.8900.724+0.166
YOY0.4940.326+0.168
5Y0.8040.761+0.043
10Y0.8390.847-0.008
4.5.4.2. Debt to Equity Ratio

Measures if Byline Bancorp Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Byline Bancorp Inc to the Banks - Regional industry mean.
  • A Debt to Equity ratio of 759.6% means that company has $7.60 debt for each $1 in shareholders equity.

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

  • The MRQ is 7.596. The company is unable to pay all its debts with equity. -1
  • The TTM is 8.076. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ7.596TTM8.076-0.479
TTM8.076YOY4.714+3.362
TTM8.0765Y6.935+1.140
5Y6.93510Y7.432-0.497
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ7.59610.715-3.119
TTM8.0768.867-0.791
YOY4.7143.978+0.736
5Y6.9359.345-2.410
10Y7.43211.610-4.178
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 Byline Bancorp Inc generates.

  • Above 15 is considered overpriced but always compare Byline Bancorp Inc to the Banks - Regional industry mean.
  • A PE ratio of 9.79 means the investor is paying $9.79 for every $1 in earnings.

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

  • The EOD is 11.412. Based on the earnings, the company is underpriced. +1
  • The MRQ is 9.795. Based on the earnings, the company is underpriced. +1
  • The TTM is 8.855. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD11.412MRQ9.795+1.617
MRQ9.795TTM8.855+0.939
TTM8.855YOY8.979-0.124
TTM8.8555Y12.584-3.728
5Y12.58410Y20.392-7.808
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD11.4124.014+7.398
MRQ9.7954.277+5.518
TTM8.8554.718+4.137
YOY8.9795.611+3.368
5Y12.5849.054+3.530
10Y20.3929.531+10.861
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 Byline Bancorp Inc:

  • The EOD is -2.382. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -2.044. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -5.165. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-2.382MRQ-2.044-0.337
MRQ-2.044TTM-5.165+3.121
TTM-5.165YOY4.980-10.145
TTM-5.1655Y2.990-8.155
5Y2.99010Y1.237+1.753
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD-2.3822.423-4.805
MRQ-2.0442.582-4.626
TTM-5.165-0.320-4.845
YOY4.9800.514+4.466
5Y2.9900.452+2.538
10Y1.2370.106+1.131
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 Byline Bancorp Inc 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 Byline Bancorp Inc:

  • The EOD is 1.263. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.084. Based on the equity, the company is underpriced. +1
  • The TTM is 1.029. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.263MRQ1.084+0.179
MRQ1.084TTM1.029+0.055
TTM1.029YOY0.691+0.338
TTM1.0295Y1.007+0.022
5Y1.00710Y1.012-0.005
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD1.2630.453+0.810
MRQ1.0840.483+0.601
TTM1.0290.350+0.679
YOY0.6910.182+0.509
5Y1.0070.620+0.387
10Y1.0120.894+0.118
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 Byline Bancorp Inc.

4.8.1. Institutions holding Byline Bancorp Inc

Institutions are holding 44.55% of the shares of Byline Bancorp Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc6.52970.0016289822259615325.8964
2024-06-30Dimensional Fund Advisors, Inc.4.18060.011518555471069406.1157
2024-06-30Vanguard Group Inc3.62310.00071608108565563.6451
2024-06-30Ararat Capital Management, LP2.73948.85841215900-335908-21.6462
2024-06-30Aristotle Capital Boston, LLC2.70020.95741198502-21064-1.7272
2024-06-30FMR Inc2.17410.0015964981514485.6318
2024-06-30State Street Corp1.78840.0008793802466706.2466
2024-06-30Geode Capital Management, LLC1.55090.00146883869966216.9285
2024-06-30American Century Companies Inc1.16870.00755187278779620.3736
2024-06-30Bridgeway Capital Management, LLC1.07540.2653477301106202.2756
2024-06-30Federated Hermes Inc0.74780.0187331925-16-0.0048
2024-06-30JPMorgan Chase & Co0.73160.0006324712-52755-13.9761
2024-06-30Curi RMB Capital0.66050.1669293172-60000-16.9889
2024-06-30Mendon Capital Advisors Corp0.65343.8179290000-60000-17.1429
2024-06-30Charles Schwab Investment Management Inc0.64270.0013285247162736.05
2024-06-30Goldman Sachs Group Inc0.63630.00112824264134317.1489
2024-06-30Nuveen Asset Management, LLC0.63140.002280243136695.1277
2024-06-30Morgan Stanley - Brokerage Accounts0.59640.0002264694-12848-4.6292
2024-06-30Northern Trust Corp0.52680.0009233820-3210-1.3543
2024-09-30Detalus Advisors, LLC0.50141.9805222552-68558-23.5505
Total 33.858816.096215028267+512771+3.4%

4.9.2. Funds holding Byline Bancorp Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31iShares Russell 2000 ETF2.05910.0363913928-2058-0.2247
2024-09-30Vanguard Total Stock Mkt Idx Inv1.75690.001277978200
2024-08-31FIAM Small Cap Core CIT Cl B1.39620.3461970081001.3244
2024-06-30FIAM Small Cap Core Composite1.36350.3162605200519009.3801
2024-10-31Avantis US Small Cap Value ETF1.10530.096849058600
2024-09-30DFA US Small Cap Value I1.07710.0764478059135322.9131
2024-09-30Federated Hermes MDT Small Cap Core IS1.06550.909647293816383053.0009
2024-09-30Federated Hermes MDT SCC Institutional1.06550.909147293816383053.0009
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr0.88040.0096390787-73233-15.7823
2024-08-31Fidelity Small Cap Index0.71050.0321315369-10437-3.2034
2024-10-31iShares Russell 2000 Value ETF0.70050.067631091100
2024-09-30DFA US Targeted Value I0.67130.057829795589673.1029
2024-08-31CREF Stock R10.55820.0053247755204408.9919
2024-06-30Bridgeway Small Cap Value0.43080.92919120000
2024-06-30Bridgeway Small-Cap Value0.43080.930419120000
2024-09-30DFA US Micro Cap I0.41510.064518425800
2024-10-31Dimensional US Targeted Value ETF0.4130.047318331900
2024-09-30DFA US Small Cap I0.3940.027917485600
2024-10-31SPDR® S&P Regional Banking ETF0.39230.1301174120-6-0.0034
2024-10-31Aristotle Small Cap Equity CIT B0.3861.380317131621801.2889
Total 17.2726.36757666177+347045+4.5%

5.3. Insider Transactions

Insiders are holding 43.134% of the shares of Byline Bancorp Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-08-29Brogan PtacinSELL1181227.65
2024-08-26William G KistnerBUY6027.91
2024-08-07Pamela C StewartBUY385025.99
2024-07-31John BarkidjijaSELL2700928.18
2024-07-29John BarkidjijaSELL148829.26
2024-06-14William G KistnerBUY5022.47
2024-06-13John BarkidjijaSELL1000022.64
2024-06-06Steven P KentBUY25022.44
2024-03-11William G KistnerBUY6021.09
2024-03-01Valle Perochena Antonio DelBUY710320.65
2024-02-29Dana RoseSELL480921.05
2024-02-29Investors I L.p. MbgBUY289720.76
2024-02-26Alberto J ParacchiniSELL210021.19
2024-02-22Alberto J ParacchiniSELL2000021.01
2024-02-15Ana CasanuevaSELL150021.54
2024-02-07Mary Jo S HersethBUY52520.43
2023-11-29Steven P KentBUY37520.25
2023-11-21William G KistnerBUY50020.54
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets9,424,316
Total Liabilities8,328,004
Total Stockholder Equity1,096,312
 As reported
Total Liabilities 8,328,004
Total Stockholder Equity+ 1,096,312
Total Assets = 9,424,316

Assets

Total Assets9,424,316
Total Current Assets1,579,155
Long-term Assets300,315
Total Current Assets
Cash And Cash Equivalents 77,047
Short-term Investments 1,502,108
Total Current Assets  (as reported)1,579,155
Total Current Assets  (calculated)1,579,155
+/-0
Long-term Assets
Property Plant Equipment 63,135
Goodwill 181,705
Intangible Assets 17,738
Long-term Assets Other -418,247
Long-term Assets  (as reported)300,315
Long-term Assets  (calculated)-155,669
+/- 455,984

Liabilities & Shareholders' Equity

Total Current Liabilities4,156,430
Long-term Liabilities4,171,574
Total Stockholder Equity1,096,312
Total Current Liabilities
Short-term Debt 519,731
Other Current Liabilities 5,335,259
Total Current Liabilities  (as reported)4,156,430
Total Current Liabilities  (calculated)5,854,990
+/- 1,698,560
Long-term Liabilities
Long-term Liabilities  (as reported)4,171,574
Long-term Liabilities  (calculated)0
+/- 4,171,574
Total Stockholder Equity
Common Stock454
Retained Earnings 507,576
Accumulated Other Comprehensive Income -78,678
Other Stockholders Equity 666,960
Total Stockholder Equity (as reported)1,096,312
Total Stockholder Equity (calculated)1,096,312
+/-0
Other
Cash and Short Term Investments 1,579,155
Common Stock Shares Outstanding 43,742
Liabilities and Stockholders Equity 9,424,316
Net Debt 586,519
Net Working Capital -2,577,275
Short Long Term Debt Total 663,566



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-31
> Total Assets 
2,479,870
0
0
0
3,295,830
3,284,713
3,360,122
3,305,442
3,366,130
3,462,372
4,805,280
4,917,409
4,942,574
5,009,925
5,391,236
5,438,278
5,521,809
5,734,754
6,393,518
6,496,513
6,390,652
6,750,125
6,540,602
6,704,451
6,696,172
6,834,636
7,131,717
7,277,587
7,362,941
7,530,346
7,575,690
8,943,368
8,964,421
9,410,503
9,633,815
9,424,316
9,424,3169,633,8159,410,5038,964,4218,943,3687,575,6907,530,3467,362,9417,277,5877,131,7176,834,6366,696,1726,704,4516,540,6026,750,1256,390,6526,496,5136,393,5185,734,7545,521,8095,438,2785,391,2365,009,9254,942,5744,917,4094,805,2803,462,3723,366,1303,305,4423,360,1223,284,7133,295,8300002,479,870
   > Total Current Assets 
79,445
0
0
0
2,353,458
2,369,490
2,450,212
2,411,805
2,480,376
2,537,867
3,647,279
3,728,912
3,746,683
3,757,305
4,112,230
4,098,792
4,027,208
4,130,842
4,663,695
4,684,139
4,648,862
4,783,565
4,756,149
1,693,446
1,542,755
2,017,517
1,557,235
2,070,392
1,911,478
2,195,360
2,246,152
1,311,177
275,742
681,350
775,721
1,579,155
1,579,155775,721681,350275,7421,311,1772,246,1522,195,3601,911,4782,070,3921,557,2352,017,5171,542,7551,693,4464,756,1494,783,5654,648,8624,684,1394,663,6954,130,8424,027,2084,098,7924,112,2303,757,3053,746,6833,728,9123,647,2792,537,8672,480,3762,411,8052,450,2122,369,4902,353,45800079,445
       Cash And Cash Equivalents 
35,984
0
0
0
46,533
83,267
79,821
62,236
58,349
128,041
152,716
144,756
121,860
81,997
89,315
108,839
80,737
119,619
139,931
101,078
83,420
113,139
102,696
142,878
157,931
153,579
141,901
216,290
179,353
284,211
320,185
428,888
226,136
636,837
730,457
77,047
77,047730,457636,837226,136428,888320,185284,211179,353216,290141,901153,579157,931142,878102,696113,13983,420101,078139,931119,61980,737108,83989,31581,997121,860144,756152,716128,04158,34962,23679,82183,26746,53300035,984
       Short-term Investments 
23,572
0
0
0
608,560
590,507
591,933
584,684
583,236
626,057
757,825
795,408
817,656
964,553
969,029
1,031,933
1,186,292
1,299,483
1,426,871
1,509,211
1,447,230
1,675,907
1,495,789
1,427,605
1,454,542
1,369,368
1,273,138
1,181,654
1,174,431
1,164,387
1,125,700
1,239,929
1,342,480
1,379,147
1,386,827
1,502,108
1,502,1081,386,8271,379,1471,342,4801,239,9291,125,7001,164,3871,174,4311,181,6541,273,1381,369,3681,454,5421,427,6051,495,7891,675,9071,447,2301,509,2111,426,8711,299,4831,186,2921,031,933969,029964,553817,656795,408757,825626,057583,236584,684591,933590,507608,56000023,572
       Net Receivables 
0
0
0
0
165,832
170,173
259,489
200,608
225,180
208,419
223,114
214,872
207,454
222,633
235,559
243,242
236,938
275,539
295,877
357,143
443,424
363,542
376,957
468,531
474,754
497,807
584,567
674,261
717,210
746,762
800,267
882,341
736,835
692,043
704,740
0
0704,740692,043736,835882,341800,267746,762717,210674,261584,567497,807474,754468,531376,957363,542443,424357,143295,877275,539236,938243,242235,559222,633207,454214,872223,114208,419225,180200,608259,489170,173165,8320000
       Other Current Assets 
16,746
0
0
0
1,532,533
1,525,543
1,498,380
1,564,277
1,613,611
1,575,350
2,513,624
2,573,876
2,603,169
2,488,122
2,821,402
2,717,689
2,523,241
2,436,201
2,801,016
2,716,707
2,731,210
2,623,207
2,782,651
-342,973
-456,561
-384,684
-438,780
242,410
222,558
316,883
352,332
470,403
275,742
681,350
775,721
452,596
452,596775,721681,350275,742470,403352,332316,883222,558242,410-438,780-384,684-456,561-342,9732,782,6512,623,2072,731,2102,716,7072,801,0162,436,2012,523,2412,717,6892,821,4022,488,1222,603,1692,573,8762,513,6241,575,3501,613,6111,564,2771,498,3801,525,5431,532,53300016,746
   > Long-term Assets 
0
0
0
0
942,372
915,223
909,910
893,637
885,754
924,505
1,158,001
1,188,497
1,195,891
1,252,620
1,279,006
1,339,486
1,494,601
1,603,912
1,729,823
1,812,374
1,741,790
1,966,560
1,784,453
1,709,679
1,732,501
1,634,667
1,529,900
1,433,470
1,431,334
1,409,904
1,380,327
361,990
8,688,679
8,729,153
8,858,094
300,315
300,3158,858,0948,729,1538,688,679361,9901,380,3271,409,9041,431,3341,433,4701,529,9001,634,6671,732,5011,709,6791,784,4531,966,5601,741,7901,812,3741,729,8231,603,9121,494,6011,339,4861,279,0061,252,6201,195,8911,188,4971,158,001924,505885,754893,637909,910915,223942,3720000
       Property Plant Equipment 
115,174
0
0
0
102,074
99,563
98,891
96,334
95,224
94,014
107,300
106,948
98,568
97,069
96,588
96,006
96,140
96,446
95,546
94,638
86,728
94,854
80,482
76,995
62,548
62,281
60,773
59,049
56,798
56,098
56,304
67,121
79,101
74,818
74,193
63,135
63,13574,19374,81879,10167,12156,30456,09856,79859,04960,77362,28162,54876,99580,48294,85486,72894,63895,54696,44696,14096,00696,58897,06998,568106,948107,30094,01495,22496,33498,89199,563102,074000115,174
       Goodwill 
25,688
0
0
0
51,975
51,975
51,975
51,975
51,975
54,562
127,536
127,536
127,536
128,177
145,638
145,638
148,353
148,353
148,353
148,353
148,353
148,353
148,353
148,353
148,353
148,353
148,353
148,353
148,353
148,353
148,353
181,705
181,705
181,705
181,705
181,705
181,705181,705181,705181,705181,705148,353148,353148,353148,353148,353148,353148,353148,353148,353148,353148,353148,353148,353148,353148,353145,638145,638128,177127,536127,536127,53654,56251,97551,97551,97551,97551,97500025,688
       Long Term Investments 
879,192
0
0
0
747,406
723,404
2,269,653
2,324,059
2,383,161
2,383,263
3,441,440
3,543,798
4,413,174
4,509,948
1,000,872
1,063,937
1,218,206
1,329,104
1,457,807
5,875,919
5,733,737
1,710,496
1,534,937
1,465,388
1,492,749
1,408,424
1,307,033
1,213,937
1,204,297
1,196,374
1,168,046
1,268,731
1,372,224
1,410,430
1,415,795
0
01,415,7951,410,4301,372,2241,268,7311,168,0461,196,3741,204,2971,213,9371,307,0331,408,4241,492,7491,465,3881,534,9371,710,4965,733,7375,875,9191,457,8071,329,1041,218,2061,063,9371,000,8724,509,9484,413,1743,543,7983,441,4402,383,2632,383,1612,324,0592,269,653723,404747,406000879,192
       Intangible Assets 
48,014
0
0
0
19,826
19,058
18,290
17,522
16,756
15,991
37,139
35,248
33,419
31,646
35,908
33,905
31,902
31,902
46,468
174,523
24,278
24,278
193,717
190,893
17,205
163,962
35,896
160,484
10,534
157,432
155,977
205,028
21,773
223,125
19,083
17,738
17,73819,083223,12521,773205,028155,977157,43210,534160,48435,896163,96217,205190,893193,71724,27824,278174,52346,46831,90231,90233,90535,90831,64633,41935,24837,13915,99116,75617,52218,29019,05819,82600048,014
       Earning Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
1,043,752
1,073,126
1,129,056
1,282,813
1,452,150
1,566,812
1,663,377
1,530,817
1,862,293
1,659,993
1,663,060
1,758,190
0
0
0
0
0
0
0
0
0
0
0
000000000001,758,1901,663,0601,659,9931,862,2931,530,8171,663,3771,566,8121,452,1501,282,8131,129,0561,073,1261,043,7520000000000000
       Long-term Assets Other 
0
0
0
0
-768,497
-744,627
-58,784
-60,350
1,831,121
-47,371
-48,935
-42,287
3,086,222
-30,534
-35,737
-33,388
4,794,233
-33,845
-37,082
-35,945
5,612,852
-58,334
-43,127
-45,165
-38,683
-67,335
-78,950
-91,532
-108,708
-64,918
-66,895
-1,268,731
8,014,097
7,711,995
7,766,954
-418,247
-418,2477,766,9547,711,9958,014,097-1,268,731-66,895-64,918-108,708-91,532-78,950-67,335-38,683-45,165-43,127-58,3345,612,852-35,945-37,082-33,8454,794,233-33,388-35,737-30,5343,086,222-42,287-48,935-47,3711,831,121-60,350-58,784-744,627-768,4970000
> Total Liabilities 
2,291,596
0
0
0
2,913,172
2,895,030
2,912,391
2,845,909
2,907,552
2,999,436
4,188,874
4,287,548
4,291,902
4,341,176
4,673,561
4,702,412
4,771,694
4,972,087
5,612,583
5,701,817
5,585,188
5,956,330
5,723,529
5,880,033
5,859,790
6,045,965
6,366,556
6,530,022
6,597,125
6,734,696
686,257
857,391
7,974,270
8,401,454
8,600,801
8,328,004
8,328,0048,600,8018,401,4547,974,270857,391686,2576,734,6966,597,1256,530,0226,366,5566,045,9655,859,7905,880,0335,723,5295,956,3305,585,1885,701,8175,612,5834,972,0874,771,6944,702,4124,673,5614,341,1764,291,9024,287,5484,188,8742,999,4362,907,5522,845,9092,912,3912,895,0302,913,1720002,291,596
   > Total Current Liabilities 
2,228,885
0
0
0
23,077
20,043
17,712
1,184
1,306
1,612
2,562
2,971
3,484
4,390
4,522
4,778
3,677
640,647
58,841
71,382
215,770
72,120
74,387
72,367
15,629
93,842
4,626,534
152,732
4,494
148,057
158,399
227,342
6,395,081
6,515,331
6,409,148
4,156,430
4,156,4306,409,1486,515,3316,395,081227,342158,399148,0574,494152,7324,626,53493,84215,62972,36774,38772,120215,77071,38258,841640,6473,6774,7784,5224,3903,4842,9712,5621,6121,3061,18417,71220,04323,0770002,228,885
       Short-term Debt 
75,370
0
0
0
20,650
18,150
16,150
225,000
361,506
380,000
420,000
425,000
425,000
0
0
0
0
640,647
0
0
0
0
0
0
15,629
0
749,973
654,955
643,835
665,206
576,599
15,000
369,414
724,079
920,636
519,731
519,731920,636724,079369,41415,000576,599665,206643,835654,955749,973015,629000000640,6470000425,000425,000420,000380,000361,506225,00016,15018,15020,65000075,370
       Short Long Term Debt 
75,370
0
0
0
379,099
287,838
296,872
225,000
361,506
380,000
420,000
425,000
425,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
15,000
11,250
0
0
0
00011,25015,000000000000000000000425,000425,000420,000380,000361,506225,000296,872287,838379,09900075,370
       Accounts payable 
2,180,624
0
0
0
2,427
1,893
1,562
1,184
1,306
1,612
2,562
2,971
3,484
4,390
4,522
4,778
3,677
55,142
58,841
71,382
1,478
72,120
74,387
72,367
262
93,842
5,388,377
152,732
4,494
148,057
158,399
212,342
22,233
0
0
0
00022,233212,342158,399148,0574,494152,7325,388,37793,84226272,36774,38772,1201,47871,38258,84155,1423,6774,7784,5224,3903,4842,9712,5621,6121,3061,1841,5621,8932,4270002,180,624
       Other Current Liabilities 
0
0
0
0
0
0
2,540,598
-1,184
-1,306
-1,612
-2,562
-2,971
-3,484
-4,390
-4,522
-4,778
-3,677
-55,142
-58,841
-71,382
214,292
-72,120
-74,387
-72,367
-262
-93,842
3,876,561
-152,732
-4,494
-148,057
-158,399
-227,342
-391,647
5,791,252
5,488,512
5,335,259
5,335,2595,488,5125,791,252-391,647-227,342-158,399-148,057-4,494-152,7323,876,561-93,842-262-72,367-74,387-72,120214,292-71,382-58,841-55,142-3,677-4,778-4,522-4,390-3,484-2,971-2,562-1,612-1,306-1,1842,540,598000000
   > Long-term Liabilities 
0
0
0
0
340,641
236,793
246,920
262,041
389,153
407,800
456,452
461,615
461,768
461,912
537,059
543,207
527,334
372,462
88,983
324,630
343,793
438,951
222,111
465,269
616,052
390,571
858,819
152,732
4,494
148,057
686,257
857,391
1,579,189
1,886,123
2,191,653
4,171,574
4,171,5742,191,6531,886,1231,579,189857,391686,257148,0574,494152,732858,819390,571616,052465,269222,111438,951343,793324,63088,983372,462527,334543,207537,059461,912461,768461,615456,452407,800389,153262,041246,920236,793340,6410000
       Long term Debt Total 
0
0
0
0
0
0
27,309
27,482
27,647
27,800
36,452
36,615
36,768
36,912
37,059
37,207
37,334
37,462
84,983
820,190
109,793
859,670
556,947
649,388
630,146
422,021
858,819
764,834
751,428
773,987
686,257
857,391
0
0
0
0
0000857,391686,257773,987751,428764,834858,819422,021630,146649,388556,947859,670109,793820,19084,98337,46237,33437,20737,05936,91236,76836,61536,45227,80027,64727,48227,309000000
       Capital Lease Obligations 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,273
0
0
15,629
0
0
0
14,391
0
0
0
14,268
0
0
0
00014,26800014,39100015,6290012,273000000000000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
252,040
265,366
392,693
407,815
444,653
449,446
459,166
459,369
532,885
538,290
539,638
4,972,087
58,841
71,382
647,901
72,120
74,387
72,367
535,352
93,842
119,360
152,732
654,790
148,057
158,399
0
0
0
0
0
00000158,399148,057654,790152,732119,36093,842535,35272,36774,38772,120647,90171,38258,8414,972,087539,638538,290532,885459,369459,166449,446444,653407,815392,693265,366252,040000000
> Total Stockholder Equity
188,274
0
0
0
382,658
389,683
447,731
459,533
458,578
462,936
616,406
629,861
650,672
668,749
717,675
735,866
750,115
762,667
780,935
794,696
805,464
793,795
817,073
824,418
836,382
788,671
765,161
747,565
765,816
795,650
813,942
919,945
990,151
1,009,049
1,033,014
1,096,312
1,096,3121,033,0141,009,049990,151919,945813,942795,650765,816747,565765,161788,671836,382824,418817,073793,795805,464794,696780,935762,667750,115735,866717,675668,749650,672629,861616,406462,936458,578459,533447,731389,683382,658000188,274
   Common Stock
193,729
0
0
0
311,994
311,994
292
292
292
293
360
361
361
362
378
378
379
380
381
383
384
385
385
386
387
388
388
389
389
390
391
450
451
452
452
454
454452452451450391390389389388388387386385385384383381380379378378362361361360293292292292311,994311,994000193,729
   Retained Earnings Total Equity
0
0
0
0
0
0
52,753
62,311
61,349
68,687
71,257
85,597
102,522
116,363
129,379
144,525
159,033
160,652
168,444
180,162
191,098
210,385
236,363
258,077
271,676
290,397
307,278
326,560
335,794
356,365
379,078
0
0
0
0
0
00000379,078356,365335,794326,560307,278290,397271,676258,077236,363210,385191,098180,162168,444160,652159,033144,525129,379116,363102,52285,59771,25768,68761,34962,31152,753000000
   Accumulated Other Comprehensive Income 
0
0
0
0
-7,268
-6,900
-6,412
-4,548
-5,087
-9,414
-10,335
-12,362
-9,498
-6,419
-1,348
961
-700
10,348
20,033
19,324
18,047
-8,347
177
-5,514
-8,302
-56,388
-91,262
-124,898
-117,550
-108,142
-114,862
-142,159
-100,117
-106,910
-111,469
-78,678
-78,678-111,469-106,910-100,117-142,159-114,862-108,142-117,550-124,898-91,262-56,388-8,302-5,514177-8,34718,04719,32420,03310,348-700961-1,348-6,419-9,498-12,362-10,335-9,414-5,087-4,548-6,412-6,900-7,2680000
   Capital Surplus 
0
0
0
0
0
0
390,660
391,040
391,586
392,932
544,686
545,827
546,849
548,005
578,828
579,564
580,965
582,517
583,307
586,057
587,165
589,209
590,422
592,192
593,753
595,006
595,938
597,049
598,297
598,103
599,718
708,615
0
0
0
0
0000708,615599,718598,103598,297597,049595,938595,006593,753592,192590,422589,209587,165586,057583,307582,517580,965579,564578,828548,005546,849545,827544,686392,932391,586391,040390,660000000
   Treasury Stock00000-50,383-51,066-51,114-51,535-47,181-40,732-31,570-31,161-20,712-8,275-1,668-1,668-1,668-1,66800000000000000000
   Other Stockholders Equity 
-5,707
0
0
0
1,558
1,844
390,660
391,040
391,586
392,932
544,686
545,827
546,849
548,005
578,828
579,564
580,965
580,849
581,639
584,389
585,497
580,934
569,710
561,031
562,183
554,274
548,757
545,514
547,183
547,037
549,335
658,286
660,781
659,975
662,799
666,960
666,960662,799659,975660,781658,286549,335547,037547,183545,514548,757554,274562,183561,031569,710580,934585,497584,389581,639580,849580,965579,564578,828548,005546,849545,827544,686392,932391,586391,040390,6601,8441,558000-5,707



5.3. Balance Sheets

Currency in USD. All numbers in thousands.




5.4. Cash Flows

Currency in USD. All numbers in thousands.




5.5. Income Statements

Currency in USD. All numbers in thousands.