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

Broadway Financial Corporation
Buy, Hold or Sell?

Let's analyze Broadway Financial Corporation together

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

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

Get notifications about Broadway Financial Corporation

I send you an email if I find something interesting about Broadway Financial Corporation.

1. Quick Overview

1.1. Quick analysis of Broadway Financial Corporation (30 sec.)










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

How much money do you get?

How much money do you get?
$0.09
When do you have the money?
1 year
How often do you get paid?
25.0%

What is your share worth?

Current worth
$31.45
Expected worth in 1 year
$33.21
How sure are you?
60.0%

+ What do you gain per year?

Total Gains per Share
$1.85
Return On Investment
25.7%

For what price can you sell your share?

Current Price per Share
$7.22
Expected price per share
$6.52 - $7.9
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Broadway Financial Corporation (5 min.)




Live pricePrice per Share (EOD)
$7.22
Intrinsic Value Per Share
$10.22 - $35.22
Total Value Per Share
$41.67 - $66.67

2.2. Growth of Broadway Financial Corporation (5 min.)




Is Broadway Financial Corporation growing?

Current yearPrevious yearGrowGrow %
How rich?$286.5m$512.9m-$229.7m-81.1%

How much money is Broadway Financial Corporation making?

Current yearPrevious yearGrowGrow %
Making money$807.5k$836.2k-$28.7k-3.6%
Net Profit Margin6.5%9.2%--

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

2.3. Financial Health of Broadway Financial Corporation (5 min.)




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




  Industry Rankings (Banks - Regional)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Broadway Financial Corporation?

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

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

Speculation

The Price per Share of Broadway Financial Corporation is $7.22. 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 Broadway Financial Corporation.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

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

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $31.45. Based on the TTM, the Book Value Change Per Share is $0.44 per quarter. Based on the YOY, the Book Value Change Per Share is $6.47 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 $0.02 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Broadway Financial Corporation.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.060.8%0.091.2%0.060.8%0.020.3%0.030.3%
Usd Book Value Change Per Share-2.13-29.5%0.446.1%6.4789.6%1.4820.5%0.7510.4%
Usd Dividend Per Share0.081.1%0.020.3%0.000.0%0.000.1%0.030.4%
Usd Total Gains Per Share-2.04-28.3%0.466.4%6.4789.6%1.4920.6%0.7810.8%
Usd Price Per Share6.44-5.97-1.00-2.55-2.11-
Price to Earnings Ratio28.11-1.29-11.99-0.02--3.64-
Price-to-Total Gains Ratio-3.15-11.01--2.79--12.55--14.08-
Price to Book Ratio0.20-0.18-0.09-0.64-0.82-
Price-to-Total Gains Ratio-3.15-11.01--2.79--12.55--14.08-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share7.22
Number of shares138
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.020.00
Usd Book Value Change Per Share0.441.48
Usd Total Gains Per Share0.461.49
Gains per Quarter (138 shares)63.94205.12
Gains per Year (138 shares)255.74820.49
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1122432463818810
225487502516361630
337730758824542450
45097310141032723270
562121612701340894090
675146015261649074910
787170317821857255730
8100194620382165436550
9112219022942373617370
10125243325502681798190

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 Share3.01.00.075.0%9.03.00.075.0%12.08.00.060.0%27.013.00.067.5%85.029.01.073.9%
Book Value Change Per Share3.01.00.075.0%7.05.00.058.3%10.010.00.050.0%24.016.00.060.0%73.033.09.063.5%
Dividend per Share2.00.02.050.0%5.00.07.041.7%9.00.011.045.0%10.00.030.025.0%63.00.052.054.8%
Total Gains per Share3.01.00.075.0%7.05.00.058.3%10.010.00.050.0%24.016.00.060.0%80.030.05.069.6%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Broadway Financial Corporation compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---2.1270.441-583%6.471-133%1.482-244%0.752-383%
Book Value Per Share--31.44932.445-3%50.504-38%17.909+76%9.787+221%
Current Ratio----0.6950%0.157-100%8.298-100%6.791-100%
Debt To Asset Ratio--0.7910.7940%0.579+37%0.7940%0.841-6%
Debt To Equity Ratio--3.7943.847-1%2.507+51%5.600-32%6.756-44%
Dividend Per Share--0.0820.023+265%-+100%0.005+1645%0.026+216%
Enterprise Value---786056716.120-936370296.895+19%-660009341.795-16%-556321052.170-29%-420653333.912-46%
Eps--0.0570.090-36%0.055+3%0.022+159%0.025+129%
Ev To Ebitda Ratio---260.975inf+inf%inf+inf%inf+inf%inf+inf%
Ev To Sales Ratio---11.851-16.325+38%-19.678+66%-19.664+66%-21.444+81%
Free Cash Flow Per Share--0.6680.205+227%0.046+1348%0.023+2801%0.023+2762%
Free Cash Flow To Equity Per Share--0.7333.486-79%1.444-49%1.217-40%0.671+9%
Gross Profit Margin--0.9640.974-1%0.928+4%1.063-9%1.052-8%
Intrinsic Value_10Y_max--35.225--------
Intrinsic Value_10Y_min--10.218--------
Intrinsic Value_1Y_max--0.788--------
Intrinsic Value_1Y_min--0.253--------
Intrinsic Value_3Y_max--4.457--------
Intrinsic Value_3Y_min--1.432--------
Intrinsic Value_5Y_max--10.646--------
Intrinsic Value_5Y_min--3.339--------
Market Cap43422740.600-35%58686283.88052362703.105+12%25817658.205+127%73862597.830-21%60067616.088-2%
Net Profit Margin--0.0310.065-52%0.092-66%-0.036+214%0.104-70%
Operating Margin---0.069-100%0.111-100%0.122-100%0.328-100%
Operating Ratio--0.055-0.182+432%-0.594+1182%-0.846+1642%-0.227+514%
Pb Ratio0.230+11%0.2050.185+11%0.087+136%0.641-68%0.824-75%
Pe Ratio31.511+11%28.1061.295+2070%11.993+134%0.024+118585%-3.642+113%
Price Per Share7.220+11%6.4405.969+8%1.002+542%2.548+153%2.113+205%
Price To Free Cash Flow Ratio2.702+11%2.4101.732+39%3.594-33%-37.487+1655%-20.007+930%
Price To Total Gains Ratio-3.531-12%-3.15011.006-129%-2.785-12%-12.551+298%-14.083+347%
Quick Ratio---0.002-100%1.410-100%9.836-100%10.820-100%
Return On Assets--0.0000.001-35%0.001-46%0.000+136%0.001-58%
Return On Equity--0.0020.003-36%0.003-39%-0.004+297%0.007-74%
Total Gains Per Share---2.0450.463-541%6.471-132%1.486-238%0.778-363%
Usd Book Value--286591000.000283156250.000+1%512915750.000-44%230323800.000+24%138106750.000+108%
Usd Book Value Change Per Share---2.1270.441-583%6.471-133%1.482-244%0.752-383%
Usd Book Value Per Share--31.44932.445-3%50.504-38%17.909+76%9.787+221%
Usd Dividend Per Share--0.0820.023+265%-+100%0.005+1645%0.026+216%
Usd Enterprise Value---786056716.120-936370296.895+19%-660009341.795-16%-556321052.170-29%-420653333.912-46%
Usd Eps--0.0570.090-36%0.055+3%0.022+159%0.025+129%
Usd Free Cash Flow--6087000.0001895750.000+221%772250.000+688%-72450.000+101%313050.000+1844%
Usd Free Cash Flow Per Share--0.6680.205+227%0.046+1348%0.023+2801%0.023+2762%
Usd Free Cash Flow To Equity Per Share--0.7333.486-79%1.444-49%1.217-40%0.671+9%
Usd Market Cap43422740.600-35%58686283.88052362703.105+12%25817658.205+127%73862597.830-21%60067616.088-2%
Usd Price Per Share7.220+11%6.4405.969+8%1.002+542%2.548+153%2.113+205%
Usd Profit--522000.000807500.000-35%836250.000-38%175950.000+197%483050.000+8%
Usd Revenue--16582000.00014766500.000+12%8323000.000+99%7815550.000+112%5463350.000+204%
Usd Total Gains Per Share---2.0450.463-541%6.471-132%1.486-238%0.778-363%
 EOD+1 -7MRQTTM+16 -23YOY+15 -255Y+22 -1810Y+21 -19

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1531.511
Price to Book Ratio (EOD)Between0-10.230
Net Profit Margin (MRQ)Greater than00.031
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.000
Current Ratio (MRQ)Greater than10.000
Debt to Asset Ratio (MRQ)Less than10.791
Debt to Equity Ratio (MRQ)Less than13.794
Return on Equity (MRQ)Greater than0.150.002
Return on Assets (MRQ)Greater than0.050.000
Total3/10 (30.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5056.296
Ma 20Greater thanMa 507.046
Ma 50Greater thanMa 1006.885
Ma 100Greater thanMa 2006.557
OpenGreater thanClose7.200
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Broadway Financial Corporation

Broadway Financial Corporation operates as the holding company for City First Bank, National Association that provides various banking products and services in the United States. It accepts various deposit accounts, including savings accounts, checking accounts, interest checking accounts, money market accounts, and fixed-term certificate of deposit. The company also offers mortgage loans, which are secured by multi-family residential properties; single family residential properties; and commercial real estate, including charter schools, community facilities, and churches, as well as commercial business, construction, and consumer loans. In addition, it invests in securities issued by federal government agencies, residential mortgage-backed securities, and other investments. The company was founded in 1946 and is headquartered in Los Angeles, California.

Fundamental data was last updated by Penke on 2024-12-05 14:46:06.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is cheap.
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 Broadway Financial Corporation earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Broadway Financial Corporation to the Banks - Regional industry mean.
  • A Net Profit Margin of 3.1% means that $0.03 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Broadway Financial Corporation:

  • The MRQ is 3.1%. The company is making a profit. +1
  • The TTM is 6.5%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ3.1%TTM6.5%-3.4%
TTM6.5%YOY9.2%-2.7%
TTM6.5%5Y-3.6%+10.1%
5Y-3.6%10Y10.4%-13.9%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ3.1%40.2%-37.1%
TTM6.5%31.4%-24.9%
YOY9.2%28.8%-19.6%
5Y-3.6%24.7%-28.3%
10Y10.4%21.4%-11.0%
4.3.1.2. Return on Assets

Shows how efficient Broadway Financial Corporation is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Broadway Financial Corporation to the Banks - Regional industry mean.
  • 0.0% Return on Assets means that Broadway Financial Corporation generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Broadway Financial Corporation:

  • The MRQ is 0.0%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.1%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.0%TTM0.1%0.0%
TTM0.1%YOY0.1%0.0%
TTM0.1%5Y0.0%+0.1%
5Y0.0%10Y0.1%-0.1%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0%0.2%-0.2%
TTM0.1%0.2%-0.1%
YOY0.1%0.2%-0.1%
5Y0.0%0.2%-0.2%
10Y0.1%0.2%-0.1%
4.3.1.3. Return on Equity

Shows how efficient Broadway Financial Corporation is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Broadway Financial Corporation to the Banks - Regional industry mean.
  • 0.2% Return on Equity means Broadway Financial Corporation generated $0.00 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Broadway Financial Corporation:

  • The MRQ is 0.2%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.2%TTM0.3%-0.1%
TTM0.3%YOY0.3%0.0%
TTM0.3%5Y-0.4%+0.6%
5Y-0.4%10Y0.7%-1.1%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2%2.8%-2.6%
TTM0.3%2.5%-2.2%
YOY0.3%2.7%-2.4%
5Y-0.4%2.4%-2.8%
10Y0.7%2.7%-2.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Broadway Financial Corporation.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Broadway Financial Corporation is operating .

  • Measures how much profit Broadway Financial Corporation makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Broadway Financial Corporation to the Banks - Regional industry mean.
  • An Operating Margin of 0.0% means the company generated $0.00  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Broadway Financial Corporation:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM6.9%-6.9%
TTM6.9%YOY11.1%-4.2%
TTM6.9%5Y12.2%-5.2%
5Y12.2%10Y32.8%-20.6%
4.3.2.2. Operating Ratio

Measures how efficient Broadway Financial Corporation is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • An Operation Ratio of 0.05 means that the operating costs are $0.05 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Broadway Financial Corporation:

  • The MRQ is 0.055. The company is very efficient in keeping operating costs low. +2
  • The TTM is -0.182.
Trends
Current periodCompared to+/- 
MRQ0.055TTM-0.182+0.237
TTM-0.182YOY-0.594+0.412
TTM-0.1825Y-0.846+0.664
5Y-0.84610Y-0.227-0.619
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Broadway Financial Corporation.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Broadway Financial Corporation is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Banks - Regional industry mean).
  • A Current Ratio of 0.00 means the company has $0.00 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Broadway Financial Corporation:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.695+0.695
TTM-0.695YOY0.157-0.851
TTM-0.6955Y8.298-8.993
5Y8.29810Y6.791+1.507
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM-0.6952.176-2.871
YOY0.1572.383-2.226
5Y8.2981.117+7.181
10Y6.79111.601-4.810
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Broadway Financial Corporation to the Banks - Regional industry mean.
  • A Quick Ratio of 0.00 means the company can pay off $0.00 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Broadway Financial Corporation:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM0.002-0.002
TTM0.002YOY1.410-1.409
TTM0.0025Y9.836-9.834
5Y9.83610Y10.820-0.984
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM0.002-0.015+0.017
YOY1.4102.384-0.974
5Y9.8360.682+9.154
10Y10.82017.526-6.706
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Broadway Financial Corporation.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Broadway Financial Corporation assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Broadway Financial Corporation to Banks - Regional industry mean.
  • A Debt to Asset Ratio of 0.79 means that Broadway Financial Corporation assets are financed with 79.1% credit (debt) and the remaining percentage (100% - 79.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Broadway Financial Corporation:

  • The MRQ is 0.791. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.794. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.791TTM0.794-0.002
TTM0.794YOY0.579+0.214
TTM0.7945Y0.794-0.001
5Y0.79410Y0.841-0.047
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7910.915-0.124
TTM0.7940.724+0.070
YOY0.5790.326+0.253
5Y0.7940.761+0.033
10Y0.8410.847-0.006
4.5.4.2. Debt to Equity Ratio

Measures if Broadway Financial Corporation is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Broadway Financial Corporation to the Banks - Regional industry mean.
  • A Debt to Equity ratio of 379.4% means that company has $3.79 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Broadway Financial Corporation:

  • The MRQ is 3.794. The company is unable to pay all its debts with equity. -1
  • The TTM is 3.847. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ3.794TTM3.847-0.053
TTM3.847YOY2.507+1.340
TTM3.8475Y5.600-1.754
5Y5.60010Y6.756-1.156
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ3.79410.715-6.921
TTM3.8478.867-5.020
YOY2.5073.978-1.471
5Y5.6009.345-3.745
10Y6.75611.610-4.854
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 Broadway Financial Corporation generates.

  • Above 15 is considered overpriced but always compare Broadway Financial Corporation to the Banks - Regional industry mean.
  • A PE ratio of 28.11 means the investor is paying $28.11 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Broadway Financial Corporation:

  • The EOD is 31.511. Based on the earnings, the company is overpriced. -1
  • The MRQ is 28.106. Based on the earnings, the company is overpriced. -1
  • The TTM is 1.295. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD31.511MRQ28.106+3.404
MRQ28.106TTM1.295+26.811
TTM1.295YOY11.993-10.698
TTM1.2955Y0.024+1.271
5Y0.02410Y-3.642+3.666
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD31.5114.130+27.381
MRQ28.1064.277+23.829
TTM1.2954.718-3.423
YOY11.9935.611+6.382
5Y0.0249.054-9.030
10Y-3.6429.531-13.173
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 Broadway Financial Corporation:

  • The EOD is 2.702. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 2.410. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 1.732. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD2.702MRQ2.410+0.292
MRQ2.410TTM1.732+0.678
TTM1.732YOY3.594-1.861
TTM1.7325Y-37.487+39.219
5Y-37.48710Y-20.007-17.480
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD2.7022.493+0.209
MRQ2.4102.582-0.172
TTM1.732-0.320+2.052
YOY3.5940.514+3.080
5Y-37.4870.452-37.939
10Y-20.0070.106-20.113
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 Broadway Financial Corporation is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • A PB ratio of 0.20 means the investor is paying $0.20 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Broadway Financial Corporation:

  • The EOD is 0.230. Based on the equity, the company is cheap. +2
  • The MRQ is 0.205. Based on the equity, the company is cheap. +2
  • The TTM is 0.185. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.230MRQ0.205+0.025
MRQ0.205TTM0.185+0.020
TTM0.185YOY0.087+0.098
TTM0.1855Y0.641-0.456
5Y0.64110Y0.824-0.184
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD0.2300.466-0.236
MRQ0.2050.483-0.278
TTM0.1850.350-0.165
YOY0.0870.182-0.095
5Y0.6410.620+0.021
10Y0.8240.894-0.070
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 Broadway Financial Corporation.

4.8.1. Institutions holding Broadway Financial Corporation

Institutions are holding 16.391% of the shares of Broadway Financial Corporation.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc3.7973034602000
2024-06-30Bank of America Corp2.92460.000126650100
2024-09-30Grace & White Inc2.16260.229219706000
2024-09-30M3F, Inc.1.74650.31581591516919276.915
2024-06-30U.S. Bancorp0.86790.00067908500
2024-09-30Geode Capital Management, LLC0.740706749911581.7455
2024-09-30Wittenberg Investment Management Inc0.5610.105751117556612.2193
2024-09-30Millennium Management LLC0.35570.000132412-3019-8.5208
2024-09-30Renaissance Technologies Corp0.21120.000219249520037.0133
2024-09-30Dimensional Fund Advisors, Inc.0.1834016709167090
2024-06-30BlackRock Inc0.12930117817106.4132
2024-09-30Royal Bank of Canada0.093508516-96-1.1147
2024-09-30Tower Research Capital LLC0.00870.0001796-1047-56.8095
2024-09-30Morgan Stanley - Brokerage Accounts0.0004032-74-69.8113
2024-09-30Group One Trading, LP0.000101200
2024-09-30UBS Group AG00330
2024-09-30Goldman Sachs Group Inc000-12159-100
2024-09-30Susquehanna International Group, LLP000-31075-100
2024-06-30Wells Fargo & Co000-41-100
2024-09-30Citigroup Inc000-2122-100
Total 13.78290.65181255943+48905+3.9%

4.9.2. Funds holding Broadway Financial Corporation

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv2.90010.000126426600
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr0.86380.00057870900
2024-09-30Fidelity Extended Market Index0.29690.000427057-1588-5.5437
2024-09-30Fidelity Total Market Index0.12350.000111254-28-0.2482
2024-11-28Dimensional US Targeted Value ETF0.10820.0006985800
2024-11-27iShares Micro-Cap ETF0.10260.0065934900
2024-09-30DFA US Targeted Value I0.07520.00036851204042.4028
2024-09-30Fidelity Series Total Market Index0.06910.00016299117222.8594
2024-09-30NT Ext Equity Mkt Idx Fd - L0.04620.0004421100
2024-09-30Northern Trust Extended Eq Market Idx0.04620.0004421100
2024-09-30NT Ext Equity Mkt Idx Fd - NL0.03590.0003327100
2024-10-31Vanguard Instl Ttl Stk Mkt Idx InstlPls0.03340.0001304500
2024-09-30Vanguard Instl Ttl Stck Mkt Idx Tr0.03340.0001304500
2024-09-30NT Ext Equity Mkt Idx Fd - DC - NL - T20.02890.0003263580.3045
2024-10-31Schwab Total Stock Market Index0.02750.0001250700
2024-09-30Spartan Total Market Index Pool E0.027102472281.1457
2024-09-30Spartan Extended Market Index Pool E0.02610.000423801155.0773
2024-09-30Fidelity Nasdaq Composite Index0.0230.0001209600
2024-11-28Dimensional US Sustainability Core 1 ETF0.01810.0009164600
2024-11-28Dimensional US Core Equity 2 ETF0.01780162600
Total 4.9030.0117446788+1747+0.4%

5.3. Insider Transactions

Insiders are holding 35.153% of the shares of Broadway Financial Corporation.

DateOwnerTypeAmountPricePost Transaction AmountLink
2023-03-13William A LongbrakeBUY3127.84
2023-03-10William A LongbrakeBUY9379.44
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 Assets1,373,055
Total Liabilities1,086,464
Total Stockholder Equity286,392
 As reported
Total Liabilities 1,086,464
Total Stockholder Equity+ 286,392
Total Assets = 1,373,055

Assets

Total Assets1,373,055
Total Current Assets247,465
Long-term Assets284,088
Total Current Assets
Cash And Cash Equivalents 97,079
Short-term Investments 238,489
Net Receivables 5,744
Total Current Assets  (as reported)247,465
Total Current Assets  (calculated)341,312
+/- 93,847
Long-term Assets
Property Plant Equipment 9,467
Goodwill 25,858
Long Term Investments 238,489
Intangible Assets 1,859
Long-term Assets Other -284,088
Long-term Assets  (as reported)284,088
Long-term Assets  (calculated)-8,415
+/- 292,503

Liabilities & Shareholders' Equity

Total Current Liabilities0
Long-term Liabilities308,568
Total Stockholder Equity286,392
Total Current Liabilities
Total Current Liabilities  (as reported)0
Total Current Liabilities  (calculated)0
+/-0
Long-term Liabilities
Long term Debt 308,568
Long-term Liabilities  (as reported)308,568
Long-term Liabilities  (calculated)308,568
+/-0
Total Stockholder Equity
Common Stock94
Retained Earnings 13,179
Other Stockholders Equity 132,397
Total Stockholder Equity (as reported)286,392
Total Stockholder Equity (calculated)145,670
+/- 140,722
Other
Capital Stock150,094
Cash and Short Term Investments 241,721
Common Stock Shares Outstanding 9,113
Liabilities and Stockholders Equity 1,373,055
Net Debt 211,489
Net Invested Capital 444,960
Short Long Term Debt Total 308,568



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-31
> Total Assets 
115,200
111,900
117,300
117,100
117,100
122,200
124,700
125,100
128,400
137,600
139,500
145,700
145,700
161,800
167,300
166,300
165,580
162,113
161,108
167,926
167,926
176,553
182,017
178,901
181,986
179,407
190,747
204,906
217,314
216,493
221,713
229,815
239,735
253,685
267,250
276,538
297,769
297,725
300,661
292,294
285,506
284,048
283,933
300,995
304,693
317,811
333,192
356,807
380,997
390,557
404,040
407,934
438,709
482,303
519,976
521,046
521,046
528,874
508,884
483,930
483,930
447,074
422,237
418,474
418,474
408,860
390,931
373,693
373,693
345,199
345,671
332,481
335,079
334,684
337,993
350,863
354,039
359,219
403,907
402,912
387,280
408,393
413,373
429,083
454,135
435,495
440,652
413,704
401,498
412,060
419,466
409,397
421,146
429,844
414,618
440,369
506,039
491,304
499,217
483,378
479,594
1,040,998
1,063,561
1,093,505
1,093,505
1,224,224
1,169,785
1,184,293
1,184,463
1,231,372
1,237,795
1,375,404
1,370,464
1,367,290
1,373,055
1,373,0551,367,2901,370,4641,375,4041,237,7951,231,3721,184,4631,184,2931,169,7851,224,2241,093,5051,093,5051,063,5611,040,998479,594483,378499,217491,304506,039440,369414,618429,844421,146409,397419,466412,060401,498413,704440,652435,495454,135429,083413,373408,393387,280402,912403,907359,219354,039350,863337,993334,684335,079332,481345,671345,199373,693373,693390,931408,860418,474418,474422,237447,074483,930483,930508,884528,874521,046521,046519,976482,303438,709407,934404,040390,557380,997356,807333,192317,811304,693300,995283,933284,048285,506292,294300,661297,725297,769276,538267,250253,685239,735229,815221,713216,493217,314204,906190,747179,407181,986178,901182,017176,553167,926167,926161,108162,113165,580166,300167,300161,800145,700145,700139,500137,600128,400125,100124,700122,200117,100117,100117,300111,900115,200
   > Total Current Assets 
11,400
4,600
5,800
0
6,300
7,400
4,500
5,600
7,400
4,600
9,900
0
8,100
6,000
4,700
4,100
3,267
5,216
5
0
143,876,000
5,262
5
2,639,000
11,671
8,254
4,807
5,882
12,209
4,924
5,196
143,944
219,935
237,893
243,735
238,194
239,650
240,653
241,268
231,928
231,617
234,746
236,037
252,967
259,983
272,506
284,019
304,355
327,455
337,839
337,366
32,052
41,614
38,538
47,062
7,440
28,380
40,425
35,440
21,978
51,389
39,755
39,318
25,984
12,127
46,108
44,351
13,420
13,420
27,446
20,228
18,745
27,455
27,967
25,376
24,031
22,477
22,093
21,193
20,321
23,956
23,878
23,157
15,896
16,308
15,511
14,753
40,786
20,390
19,397
19,817
19,989
18,838
15,367
19,796
27,795
38,672
26,183
56,437
71,110
81,780
843,813
199,898
234,892
843,327
521,129
388,429
16,105
348,827
10,742
0
0
72,760
272,924
247,465
247,465272,92472,7600010,742348,82716,105388,429521,129843,327234,892199,898843,81381,78071,11056,43726,18338,67227,79519,79615,36718,83819,98919,81719,39720,39040,78614,75315,51116,30815,89623,15723,87823,95620,32121,19322,09322,47724,03125,37627,96727,45518,74520,22827,44613,42013,42044,35146,10812,12725,98439,31839,75551,38921,97835,44040,42528,3807,44047,06238,53841,61432,052337,366337,839327,455304,355284,019272,506259,983252,967236,037234,746231,617231,928241,268240,653239,650238,194243,735237,893219,935143,9445,1964,92412,2095,8824,8078,25411,6712,639,00055,262143,876,000055,2163,2674,1004,7006,0008,10009,9004,6007,4005,6004,5007,4006,30005,8004,60011,400
       Cash And Cash Equivalents 
10,700
3,800
5,100
5,200
5,200
6,400
3,600
4,800
6,600
3,600
8,800
7,200
7,200
5,000
3,700
3,100
2,214
4,156
4,940
5,367
5,367
4,267
4,621
7,667
10,729
7,319
3,871
4,887
11,186
3,516
4,264
5,029
5,969
3,327
3,566
3,998
4,208
4,295
3,958
5,386
4,981
6,158
4,304
5,310
3,687
4,578
4,563
4,331
5,695
6,310
5,780
7,476
11,650
8,990
7,564
7,440
7,440
17,444
4,622
21,978
21,978
12,621
13,735
12,127
12,127
13,572
14,596
13,420
13,420
15,188
8,964
8,241
6,940
8,016
6,341
5,740
4,819
5,396
5,434
5,104
7,656
7,285
7,721
18,430
27,209
16,835
68,345
22,219
16,247
13,598
13,414
16,651
19,225
20,146
21,822
15,566
51,725
39,848
69,716
96,109
88,156
210,383
208,687
231,520
231,520
280,137
52,217
16,105
16,105
10,742
11,487
105,195
67,122
89,813
97,079
97,07989,81367,122105,19511,48710,74216,10516,10552,217280,137231,520231,520208,687210,38388,15696,10969,71639,84851,72515,56621,82220,14619,22516,65113,41413,59816,24722,21968,34516,83527,20918,4307,7217,2857,6565,1045,4345,3964,8195,7406,3418,0166,9408,2418,96415,18813,42013,42014,59613,57212,12712,12713,73512,62121,97821,9784,62217,4447,4407,4407,5648,99011,6507,4765,7806,3105,6954,3314,5634,5783,6875,3104,3046,1584,9815,3863,9584,2954,2083,9983,5663,3275,9695,0294,2643,51611,1864,8873,8717,31910,7297,6674,6214,2675,3675,3674,9404,1562,2143,1003,7005,0007,2007,2008,8003,6006,6004,8003,6006,4005,2005,2005,1003,80010,700
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,623
4,900
10,623,000
0
4,000
7,628
0
0
0
2,528
0
0
0
2,600
2,998
5,988
5,988
3,500
2,000
2,000
2,000
4,400
0
0
0
0
5,117
4,852
4,772
0
4,605
4,319
4,246
0
4,186
4,024
15,697
0
0
13,769
11,370
0
9,715
9,172
8,612
18,979
18,027
18,027
15,705
13,378
13,378
11,117
10,148
9,397
19,366
18,814
17,862
17,075
16,486
15,647
14,796
14,140
15,209
15,453
14,336
13,202
12,554
12,029
11,474
17,494
16,694
15,977
15,243
14,722
14,517
14,110
13,671
11,006
10,706
10,192
10,372
10,698
10,023
158,832
157,628
156,396
156,396
238,298
332,745
328,749
328,749
322,516
316,429
316,950
293,243
261,454
238,489
238,489261,454293,243316,950316,429322,516328,749328,749332,745238,298156,396156,396157,628158,83210,02310,69810,37210,19210,70611,00613,67114,11014,51714,72215,24315,97716,69417,49411,47412,02912,55413,20214,33615,45315,20914,14014,79615,64716,48617,07517,86218,81419,3669,39710,14811,11713,37813,37815,70518,02718,02718,9798,6129,1729,715011,37013,7690015,6974,0244,18604,2464,3194,60504,7724,8525,11700004,4002,0002,0002,0003,5005,9885,9882,9982,6000002,5280007,6284,000010,623,0004,90010,623000000000000000000
       Net Receivables 
700
800
700
1,100
1,100
1,000
900
800
800
1,000
1,100
900
900
1,000
1,000
1,000
1,053
1,060
1,053
1,071
1,071
995
1,039
943
942
935
936
995
1,023
1,408
932
883
917
917
975
1,056
1,151
1,200
1,249
1,241
1,254
1,228
1,337
1,476
1,559
1,606
1,772
1,867
2,068
2,081
2,219
2,295
2,471
2,469
2,710
2,419
2,419
2,456
2,511
2,216
2,216
1,957
1,759
1,698
1,698
1,601
1,476
1,250
1,250
1,141
1,116
1,107
1,149
1,137
1,173
1,216
1,172
1,050
963
1,077
1,091
1,140
1,100
1,178
1,170
1,103
1,113
1,073
1,161
1,116
1,241
1,143
1,206
1,254
1,182
1,223
1,349
1,291
1,325
1,202
1,157
2,572
2,565
3,372
3,372
2,694
3,467
3,973
3,973
4,114
4,925
4,938
5,638
5,228
5,744
5,7445,2285,6384,9384,9254,1143,9733,9733,4672,6943,3723,3722,5652,5721,1571,2021,3251,2911,3491,2231,1821,2541,2061,1431,2411,1161,1611,0731,1131,1031,1701,1781,1001,1401,0911,0779631,0501,1721,2161,1731,1371,1491,1071,1161,1411,2501,2501,4761,6011,6981,6981,7591,9572,2162,2162,5112,4562,4192,4192,7102,4692,4712,2952,2192,0812,0681,8671,7721,6061,5591,4761,3371,2281,2541,2411,2491,2001,1511,0569759179178839321,4081,0239959369359429431,0399951,0711,0711,0531,0601,0531,0001,0001,0009009001,1001,0008008009001,0001,1001,100700800700
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-5,988
0
-5,454
0
-5,655
2,630,390
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
20,697
0
0
0
1,077
0
0
0
1,178
0
40,140
23,634
23,443
6,589
2,195
20,328
7,374
6,360
27,339
9,357
1,272
46,830
51,010
-36,673
97,311
89,313
472,026
211,252
3,372
234,892
282,831
55,684
0
20,078
14,856
0
0
72,760
95,041
0
095,04172,7600014,85620,078055,684282,831234,8923,372211,252472,02689,31397,311-36,67351,01046,8301,2729,35727,3396,3607,37420,3282,1956,58923,44323,63440,14001,1780001,07700020,6970000000000000000000000000000000000000000000000000002,630,390-5,6550-5,4540-5,988000000000000000000
   > Long-term Assets 
11,400
12,700
13,000
0
12,500
14,300
14,400
13,200
12,900
19,800
21,700
0
26,100
31,300
30,900
30,300
29,541
28,819
6,313
0
6,759,000
23,159
6,437
6,001,000
24,177
30,222
41,610
51,358
46,011
54,473
36,830
5,811
6,628
6,550
6,697
5,725
6,648
6,592
6,532
5,459
6,711
6,673
6,383
5,263
6,108
6,114
6,178
5,678
6,659
6,541
6,483
5,535
6,048
5,965
6,760
0
5,363
10,574
10,221
0
5,094
11,017
7,694
4,626
366,200
5,320
2,772
290,804
2,617
2,692
2,688
13,431
2,842
2,803
2,758
20,889
2,652
2,628
2,608
7,164
7,087
6,999
6,992
9,386
8,898
8,484
8,158
20,437
7,480
7,530
7,199
7,287
8,217
8,112
8,094
13,952
7,892
8,123
8,023
2,540
9,459
197,185
195,912
0
45,377
47,943
371,743
0
367,399
50,060
0
0
1,297,704
1,277,477
284,088
284,0881,277,4771,297,7040050,060367,3990371,74347,94345,3770195,912197,1859,4592,5408,0238,1237,89213,9528,0948,1128,2177,2877,1997,5307,48020,4378,1588,4848,8989,3866,9926,9997,0877,1642,6082,6282,65220,8892,7582,8032,84213,4312,6882,6922,617290,8042,7725,320366,2004,6267,69411,0175,094010,22110,5745,36306,7605,9656,0485,5356,4836,5416,6595,6786,1786,1146,1085,2636,3836,6736,7115,4596,5326,5926,6485,7256,6976,5506,6285,81136,83054,47346,01151,35841,61030,22224,1776,001,0006,43723,1596,759,00006,31328,81929,54130,30030,90031,30026,100021,70019,80012,90013,20014,40014,30012,500013,00012,70011,400
       Property Plant Equipment 
1,100
1,100
1,500
2,100
2,100
2,400
4,100
4,000
4,300
4,500
5,000
5,400
5,400
6,000
6,400
6,500
6,459
6,394
6,313
6,357
6,357
6,063
6,033
6,001
5,951
5,903
5,962
5,811
5,797
5,751
5,664
5,603
5,565
5,492
5,639
5,725
5,662
5,606
5,546
5,459
5,415
5,376
5,323
5,263
5,256
5,305
5,350
5,678
5,718
5,629
5,562
5,535
5,538
5,457
5,447
5,363
5,363
5,308
5,158
5,094
5,094
4,909
4,821
4,626
8,506
4,548
2,772
10,780
2,617
2,692
2,688
2,725
2,842
2,803
2,758
2,697
2,652
2,628
2,608
2,570
2,522
2,472
2,428
2,479
2,494
2,509
2,462
2,406
2,355
2,328
2,296
2,242
3,328
3,140
2,963
2,783
2,731
2,730
2,714
2,540
2,366
9,159
9,221
10,344
10,344
10,354
10,530
10,291
10,291
10,000
9,915
9,840
9,731
9,613
9,467
9,4679,6139,7319,8409,91510,00010,29110,29110,53010,35410,34410,3449,2219,1592,3662,5402,7142,7302,7312,7832,9633,1403,3282,2422,2962,3282,3552,4062,4622,5092,4942,4792,4282,4722,5222,5702,6082,6282,6522,6972,7582,8032,8422,7252,6882,6922,61710,7802,7724,5488,5064,6264,8214,9095,0945,0945,1585,3085,3635,3635,4475,4575,5385,5355,5625,6295,7185,6785,3505,3055,2565,2635,3235,3765,4155,4595,5465,6065,6625,7255,6395,4925,5655,6035,6645,7515,7975,8115,9625,9035,9516,0016,0336,0636,3576,3576,3136,3946,4596,5006,4006,0005,4005,4005,0004,5004,3004,0004,1002,4002,1002,1001,5001,1001,100
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
25,996
25,996
25,996
25,996
25,858
25,858
25,858
25,858
25,858
25,858
25,858
25,858
25,858
25,858
25,85825,85825,85825,85825,85825,85825,85825,85825,85825,85825,99625,99625,99625,99600000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
387,841
365,691
335,753
322,486
307,937
293,507
270,774
250,413
235,935
253,953
249,156
251,215
266,183
282,695
297,241
292,327
277,139
226,043
304,171
319,881
341,264
344,733
379,454
395,494
389,345
343,043
357,221
368,340
381,864
389,602
376,509
14,810
14,354
13,879
408,853
437,521
10,303
412,818
10,756
372,543
158,832
157,628
156,396
156,396
238,298
332,745
328,749
328,749
322,516
316,429
316,950
293,243
261,454
238,489
238,489261,454293,243316,950316,429322,516328,749328,749332,745238,298156,396156,396157,628158,832372,54310,756412,81810,303437,521408,85313,87914,35414,810376,509389,602381,864368,340357,221343,043389,345395,494379,454344,733341,264319,881304,171226,043277,139292,327297,241282,695266,183251,215249,156253,953235,935250,413270,774293,507307,937322,486335,753365,691387,8410000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
450
0
0
0
487
0
0
0
363
0
0
0
141
0
0
0
121
0
0
0
63
0
0
0
41
0
0
0
32
0
0
0
24
0
0
0
0
0
0
0
0
0
0
0
0
0
3,198
3,067
2,936
2,936
2,719
2,610
2,501
2,501
2,306
2,208
2,111
2,027
1,943
1,859
1,8591,9432,0272,1112,2082,3062,5012,5012,6102,7192,9362,9363,0673,1980000000000000240003200041000630001210001410003630004870004500000000000000000000000000000000000000000000000000000000
       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
36,738
38,990
60,914
41,849
26,635
84,923
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000084,92326,63541,84960,91438,99036,7380000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Long-term Assets Other 
-11,400
-12,700
-13,000
0
-12,500
-14,300
-14,400
-13,200
-12,900
-19,800
-21,700
0
-26,100
-31,300
-30,900
-30,300
-29,541
-28,819
-21,878
0
6,329,272
-23,159
-22,587
5,976,464
-24,177
-30,222
-41,610
-51,358
-46,011
-54,473
-36,830
-19,227
-8,468
-12,338
-11,685
-23,152
-45,140
-43,088
-48,309
-45,369
-42,860
-40,319
-38,290
-35,793
-39,044
-36,821
-35,495
-33,947
-31,499
-29,777
-28,575
-27,014
-25,750
-23,092
-33,053
0
-31,246
-28,918
-24,881
0
-23,261
-20,864
-19,612
-20,654
8,390
-18,027
-17,291
9,250
-14,906
-12,535
-11,512
-13,431
-20,627
-20,027
-19,027
-20,889
-17,555
-16,668
-15,769
-15,065
-16,086
-16,281
-15,116
-13,934
-12,554
-12,029
-11,474
-5,110
-17,183
-16,417
-15,634
-15,064
-14,810
-14,354
-13,879
-13,952
-10,824
-10,303
-10,456
-17,841
-10,023
-5,513
-5,645
0
-156,396
-238,298
-11,871
0
-14,637
-322,516
0
0
1,175,341
-308,714
-284,088
-284,088-308,7141,175,34100-322,516-14,6370-11,871-238,298-156,3960-5,645-5,513-10,023-17,841-10,456-10,303-10,824-13,952-13,879-14,354-14,810-15,064-15,634-16,417-17,183-5,110-11,474-12,029-12,554-13,934-15,116-16,281-16,086-15,065-15,769-16,668-17,555-20,889-19,027-20,027-20,627-13,431-11,512-12,535-14,9069,250-17,291-18,0278,390-20,654-19,612-20,864-23,2610-24,881-28,918-31,2460-33,053-23,092-25,750-27,014-28,575-29,777-31,499-33,947-35,495-36,821-39,044-35,793-38,290-40,319-42,860-45,369-48,309-43,088-45,140-23,152-11,685-12,338-8,468-19,227-36,830-54,473-46,011-51,358-41,610-30,222-24,1775,976,464-22,587-23,1596,329,2720-21,878-28,819-29,541-30,300-30,900-31,300-26,1000-21,700-19,800-12,900-13,200-14,400-14,300-12,5000-13,000-12,700-11,400
> Total Liabilities 
101,100
97,900
103,800
103,500
103,500
109,100
111,500
111,700
114,800
124,000
126,000
132,100
132,100
148,300
153,500
152,500
151,640
148,210
146,950
153,949
153,949
162,313
167,470
164,273
167,070
164,255
175,169
187,985
200,053
198,688
203,799
211,624
226,838
239,420
252,519
261,441
282,389
282,096
284,707
275,517
268,315
264,910
264,507
280,968
284,301
296,885
311,535
334,758
358,447
367,506
380,453
375,245
405,498
449,275
486,686
489,531
489,531
496,485
476,100
451,070
451,070
416,346
399,202
395,461
395,461
390,591
371,268
355,686
355,686
328,610
320,087
306,891
308,510
307,937
310,551
313,605
315,426
319,571
363,259
356,749
340,390
361,169
365,852
383,557
407,244
387,951
392,537
365,973
354,053
364,759
371,453
360,961
372,195
380,828
365,758
391,521
456,959
441,784
449,851
434,493
434,518
897,503
920,182
952,405
952,405
939,467
892,203
904,811
904,811
14,000
962,638
1,093,307
1,088,997
1,084,820
1,086,464
1,086,4641,084,8201,088,9971,093,307962,63814,000904,811904,811892,203939,467952,405952,405920,182897,503434,518434,493449,851441,784456,959391,521365,758380,828372,195360,961371,453364,759354,053365,973392,537387,951407,244383,557365,852361,169340,390356,749363,259319,571315,426313,605310,551307,937308,510306,891320,087328,610355,686355,686371,268390,591395,461395,461399,202416,346451,070451,070476,100496,485489,531489,531486,686449,275405,498375,245380,453367,506358,447334,758311,535296,885284,301280,968264,507264,910268,315275,517284,707282,096282,389261,441252,519239,420226,838211,624203,799198,688200,053187,985175,169164,255167,070164,273167,470162,313153,949153,949146,950148,210151,640152,500153,500148,300132,100132,100126,000124,000114,800111,700111,500109,100103,500103,500103,80097,900101,100
   > Total Current Liabilities 
0
0
0
0
0
0
2,500
0
0
0
4,500
4,500
4,500
18,000
18,000
16,900
14,600
15,100
11,250
0
10,000
0
0
556,000
9,500
10,750
15,750
28,724
25,181
32,130
0
7,200
30,801
233,400
246,500
13,300
276,400
276,100
278,700
18,028
262,300
258,900
258,500
6,000
278,300
290,900
6,000
6,000
6,000
361,500
6,000
469
399,500
443,300
480,700
483,500
4,986
490,500
470,100
445,100
5,369
410,300
393,200
1,302
389,500
384,600
365,300
344,700
6,941
2,308
674
718
731
771
834
3,557
3,074
3,782
4,236
6,372
5,584
5,634
4,589
5,202
4,079
3,995
4,980
3,512
3,029
3,482
3,948
3,392
3,778
3,105
3,706
4,429
3,642
4,137
3,572
263,702
8,643
70,764
52,975
858,381
14,000
14,000
65,593
750,387
767,271
71,447
0
0
74,491
-72,658
0
0-72,65874,4910071,447767,271750,38765,59314,00014,000858,38152,97570,7648,643263,7023,5724,1373,6424,4293,7063,1053,7783,3923,9483,4823,0293,5124,9803,9954,0795,2024,5895,6345,5846,3724,2363,7823,0743,5578347717317186742,3086,941344,700365,300384,600389,5001,302393,200410,3005,369445,100470,100490,5004,986483,500480,700443,300399,5004696,000361,5006,0006,0006,000290,900278,3006,000258,500258,900262,30018,028278,700276,100276,40013,300246,500233,40030,8017,200032,13025,18128,72415,75010,7509,500556,0000010,000011,25015,10014,60016,90018,00018,0004,5004,5004,5000002,500000000
       Short-term Debt 
0
0
0
0
0
0
2,500
0
0
0
4,500
4,500
4,500
18,000
18,000
16,900
14,600
15,100
11,250
10,000
10,000
0
0
11,000
9,500
10,750
15,750
28,724
25,181
32,130
0
7,200
30,801
0
0
13,300
13,300
0
0
18,028
18,028
0
0
6,000
6,000
0
6,000
6,000
6,000
0
6,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,000
5,000
0
0
2,923
0
0
0
91,100
0
0
0
77,100
0
0
0
90,100
101,000
109,100
91,100
27,500
70,100
89,100
0
8,765
0
0
0
0
0
0
0
27,694
0
70,660
52,876
0
14,000
14,000
65,407
0
159,207
71,381
0
0
71,681
72,658
0
072,65871,6810071,381159,207065,40714,00014,000052,87670,660027,69400000008,765089,10070,10027,50091,100109,100101,00090,10000077,10000091,1000002,923005,0005,00000000000000000006,00006,0006,0006,00006,0006,0000018,02818,0280013,30013,3000030,8017,200032,13025,18128,72415,75010,7509,50011,0000010,00010,00011,25015,10014,60016,90018,00018,0004,5004,5004,5000002,500000000
       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
91,100
0
0
0
77,100
0
0
0
90,100
101,000
109,100
91,100
27,500
70,100
89,100
0
8,765
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000008,765089,10070,10027,50091,100109,100101,00090,10000077,10000091,100000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
135,607
131,462
133,547
141,594
151,262
152,193
157,240
-556,000
153,210
150,981
156,215
156,148
169,509
163,532
167,285
179,907
186,765
184,041
192,586
195,912
209,992
208,248
212,098
209,464
207,565
207,633
210,388
221,467
225,547
229,047
229,359
228,727
235,062
254,106
294,960
289,917
323,831
367,942
395,788
385,488
392,747
414,149
370,853
348,445
340,923
312,371
294,850
1,302
290,352
270,047
262,808
2,104
1,941
2,308
674
718
731
771
834
3,557
3,074
3,782
4,236
6,372
5,584
5,634
4,589
5,202
4,079
3,995
4,980
3,512
3,029
3,482
3,948
3,392
4,878
4,101
4,573
4,429
4,245
315,778
3,904
315,630
8,643
705,041
749,645
788,052
839,714
9,066
768,511
686,916
11,910
12,176
0
0
0
0
0
0000012,17611,910686,916768,5119,066839,714788,052749,645705,0418,643315,6303,904315,7784,2454,4294,5734,1014,8783,3923,9483,4823,0293,5124,9803,9954,0795,2024,5895,6345,5846,3724,2363,7823,0743,5578347717317186742,3081,9412,104262,808270,047290,3521,302294,850312,371340,923348,445370,853414,149392,747385,488395,788367,942323,831289,917294,960254,106235,062228,727229,359229,047225,547221,467210,388207,633207,565209,464212,098208,248209,992195,912192,586184,041186,765179,907167,285163,532169,509156,148156,215150,981153,210-556,000157,240152,193151,262141,594133,547131,462135,6070000000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-10,000
0
0
-11,000
0
0
0
0
0
0
0
-931
0
0
0
-982
0
0
0
-1,229
0
0
0
-855
0
0
0
-926
0
0
0
0
0
0
0
0
0
0
0
0
0
312,371
294,850
-1,302
290,352
270,047
262,808
257,071
-2,171
-2,308
-674
-718
-731
-771
-834
217,867
222,092
232,152
274,921
272,614
257,409
279,772
285,098
287,427
296,564
273,847
294,920
291,290
280,330
271,266
278,885
281,414
286,654
295,798
280,067
297,724
333,149
315,778
325,336
236,008
312,315
104
99
0
135
816,177
186
0
608,064
66
0
0
2,810
4,272
0
04,2722,8100066608,0640186816,177135099104312,315236,008325,336315,778333,149297,724280,067295,798286,654281,414278,885271,266280,330291,290294,920273,847296,564287,427285,098279,772257,409272,614274,921232,152222,092217,867-834-771-731-718-674-2,308-2,171257,071262,808270,047290,352-1,302294,850312,3710000000000000-926000-855000-1,229000-982000-9310000000-11,00000-10,00000000000000000000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,250
8,250
163,717,000
0
0
0
0
0
0
31,071
21,302
6,000
52,065
55,970
48,017
68,905
69,783
68,037
44,485
57,789
53,830
49,663
49,985
55,798
64,600
71,800
96,500
114,000
109,200
74,500
80,469
78,010
78,008
84,800
0
97,600
99,000
99,000
0
98,000
98,000
98,000
94,000
6,000
94,000
94,000
96,511
85,500
90,500
96,460
88,423
88,385
88,349
88,312
91,100
89,600
82,600
82,600
77,100
77,100
75,100
75,100
90,100
106,100
109,100
91,100
70,100
70,100
89,100
87,100
75,100
80,100
79,845
79,590
88,335
119,080
120,325
119,070
113,815
113,560
112,827
105,070
0
938,405
925,467
892,203
0
904,811
14,000
0
0
1,014,506
1,084,820
308,568
308,5681,084,8201,014,5060014,000904,8110892,203925,467938,4050105,070112,827113,560113,815119,070120,325119,08088,33579,59079,84580,10075,10087,10089,10070,10070,10091,100109,100106,10090,10075,10075,10077,10077,10082,60082,60089,60091,10088,31288,34988,38588,42396,46090,50085,50096,51194,00094,0006,00094,00098,00098,00098,000099,00099,00097,600084,80078,00878,01080,46974,500109,200114,00096,50071,80064,60055,79849,98549,66353,83057,78944,48568,03769,78368,90548,01755,97052,0656,00021,30231,071000000163,717,0008,2508,250000000000000000000000
       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
11,000
11,000
11,000
11,000
11,000
11,000
11,000
11,000
11,000
8,960
6,000
6,000
6,000
6,000
5,100
5,100
5,100
5,100
5,100
5,100
5,100
5,100
5,100
5,100
5,100
5,100
5,100
5,100
5,100
5,100
5,100
5,100
4,845
4,590
4,335
4,080
3,825
3,570
3,315
3,060
16,805
14,000
0
14,000
14,000
14,000
0
14,000
14,000
0
0
0
0
0
0000014,00014,000014,00014,00014,000014,00016,8053,0603,3153,5703,8254,0804,3354,5904,8455,1005,1005,1005,1005,1005,1005,1005,1005,1005,1005,1005,1005,1005,1005,1005,1005,1005,1006,0006,0006,0006,0008,96011,00011,00011,00011,00011,00011,00011,00011,00011,0000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,433
1,648
2,153
2,355
1,848
1,870
1,980
2,117
4,360
2,523
3,204
3,113
5,363
3,026
5,443
3,215
3,272
3,314
3,963
4,212
3,492
4,065
5,456
3,540
2,961
3,446
4,456
3,518
2,956
3,238
4,376
3,531
3,385
4,200
4,993
5,328
4,167
3,833
6,098
6,443
4,738
5,242
6,247
4,625
5,253
5,975
6,352
6,775
6,239
7,221
8,432
8,115
7,787
8,745
5,058
4,063
10,454
4,857
5,147
4,638
3,734
4,819
5,738
7,035
5,881
6,297
5,654
6,030
4,580
5,004
6,517
4,583
594
911
1,520
1,055
563
1,084
1,528
1,033
485
1,076
1,541
787
8,643
0
12,647
11,341
12,194
9,189
11,397
12,080
367
404
0
0
0
0
0
0000040436712,08011,3979,18912,19411,34112,64708,6437871,5411,0764851,0331,5281,0845631,0551,5209115944,5836,5175,0044,5806,0305,6546,2975,8817,0355,7384,8193,7344,6385,1474,85710,4544,0635,0588,7457,7878,1158,4327,2216,2396,7756,3525,9755,2534,6256,2475,2424,7386,4436,0983,8334,1675,3284,9934,2003,3853,5314,3763,2382,9563,5184,4563,4462,9613,5405,4564,0653,4924,2123,9633,3143,2723,2155,4433,0265,3633,1133,2042,5234,3602,1171,9801,8701,8482,3552,1531,6481,4330000000000000000
> Total Stockholder Equity
14,100
14,000
13,500
13,600
13,600
13,100
13,200
13,400
13,600
13,600
13,500
13,600
13,600
13,500
13,800
13,800
13,940
13,903
14,158
13,977
13,977
14,240
14,547
14,628
14,916
15,152
15,578
16,921
17,261
17,805
17,914
18,191
12,897
14,265
14,731
15,097
15,380
15,629
15,954
16,777
17,191
19,138
19,426
20,027
20,392
20,926
21,657
22,049
22,550
23,051
23,587
32,689
33,211
33,028
33,290
31,515
31,515
32,389
32,784
32,860
32,860
30,728
23,035
23,013
18,269
18,269
19,663
18,007
18,007
16,589
25,584
25,590
26,569
26,747
27,442
37,258
38,613
39,648
40,648
46,163
46,890
47,224
47,521
45,526
46,891
47,544
48,115
47,731
47,445
47,301
48,013
48,436
48,951
49,016
48,860
48,848
49,080
49,520
49,366
48,885
45,076
143,463
143,323
141,000
141,000
284,634
277,431
279,482
279,482
277,289
274,967
281,903
281,292
282,293
286,392
286,392282,293281,292281,903274,967277,289279,482279,482277,431284,634141,000141,000143,323143,46345,07648,88549,36649,52049,08048,84848,86049,01648,95148,43648,01347,30147,44547,73148,11547,54446,89145,52647,52147,22446,89046,16340,64839,64838,61337,25827,44226,74726,56925,59025,58416,58918,00718,00719,66318,26918,26923,01323,03530,72832,86032,86032,78432,38931,51531,51533,29033,02833,21132,68923,58723,05122,55022,04921,65720,92620,39220,02719,42619,13817,19116,77715,95415,62915,38015,09714,73114,26512,89718,19117,91417,80517,26116,92115,57815,15214,91614,62814,54714,24013,97713,97714,15813,90313,94013,80013,80013,50013,60013,60013,50013,60013,60013,40013,20013,10013,60013,60013,50014,00014,100
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
19
19
19
19
19
19
19
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
62
203
203
203
203
292
292
292
292
292
292
292
292
299
300
300
300
300
300
300
300
300
305
305
305
305
306
306
306
306
305
743
744
744
744
761
761
279,482
761
768
0
0
93
95
94
94959300768761279,482761761744744744743305306306306306305305305305300300300300300300300300299292292292292292292292292203203203203622020202020202020202020202020202020202020202020202020202020191919191919191010101010101010101010101010101010100000000000000000
   Retained Earnings 
5,600
5,500
5,100
5,100
5,100
5,200
5,200
5,400
5,500
5,600
4,600
4,700
4,700
4,600
4,800
4,800
4,922
5,098
5,328
5,322
5,322
5,557
5,747
5,804
6,078
6,350
6,740
7,005
7,279
7,552
7,844
8,207
8,602
8,946
9,236
9,561
9,808
10,030
10,327
10,842
11,233
11,466
11,713
12,169
12,511
12,625
12,810
13,152
13,650
14,215
14,736
14,878
15,291
15,049
15,131
7,322
7,322
7,992
8,120
8,074
8,074
5,656
-2,141
-2,558
-2,558
-7,427
-6,015
-7,988
-7,988
-9,484
-9,027
-9,068
-8,079
-8,020
-7,255
-6,539
-5,241
-4,088
-3,109
2,533
3,166
3,485
3,812
6,013
7,245
7,778
8,281
7,816
7,732
7,605
8,356
8,631
8,908
8,773
8,494
8,425
8,392
8,608
8,364
7,783
4,296
4,997
5,149
3,673
3,673
6,470
7,788
9,294
9,294
9,854
9,945
12,552
12,388
12,657
13,179
13,17912,65712,38812,5529,9459,8549,2949,2947,7886,4703,6733,6735,1494,9974,2967,7838,3648,6088,3928,4258,4948,7738,9088,6318,3567,6057,7327,8168,2817,7787,2456,0133,8123,4853,1662,533-3,109-4,088-5,241-6,539-7,255-8,020-8,079-9,068-9,027-9,484-7,988-7,988-6,015-7,427-2,558-2,558-2,1415,6568,0748,0748,1207,9927,3227,32215,13115,04915,29114,87814,73614,21513,65013,15212,81012,62512,51112,16911,71311,46611,23310,84210,32710,0309,8089,5619,2368,9468,6028,2077,8447,5527,2797,0056,7406,3506,0785,8045,7475,5575,3225,3225,3285,0984,9224,8004,8004,6004,7004,7004,6005,6005,5005,4005,2005,2005,1005,1005,1005,5005,600
   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
14,439
14,460
10,824
10,844
10,864
9,559
8,895
10,115
10,117
21,785
35,704
35,715
35,740
35,740
44,669
44,669
44,669
44,669
44,669
44,672
44,682
44,692
45,819
45,933
46,026
46,073
46,117
46,098
46,116
46,131
46,141
46,219
46,292
46,353
46,426
46,550
46,650
46,750
46,851
46,625
140,125
140,275
0
140,289
143,427
143,457
0
143,491
143,659
0
0
0
0
0
00000143,659143,4910143,457143,427140,2890140,275140,12546,62546,85146,75046,65046,55046,42646,35346,29246,21946,14146,13146,11646,09846,11746,07346,02645,93345,81944,69244,68244,67244,66944,66944,66944,66944,66935,74035,74035,71535,70421,78510,11710,1158,8959,55910,86410,84410,82414,46014,4390000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000-5,326-5,3260-5,326-5,326-5,3260-5,326-5,326-5,326-5,326-5,326-5,326-5,326-5,326-5,326-5,326-5,326-5,326-5,326-5,326-5,326-5,326-5,326-5,326-5,326-5,326-1,329-1,329-1,329-1,329-1,329-1,329-1,329-1,329-1,329-1,329-1,329-1,329-1,329-1,234-1,234-1,234-1,969-3,444-3,444-3,444-3,444-3,444-3,451-3,451-3,451-3,451-3,459-3,459-3,459-3,459-3,467-3,467-3,395-3,391-3,368-3,343-3,341-4,276-4,992-4,995-5,154-5,306-4,377-4,382-4,859-4,859-4,859-4,859-4,880-5,142-6,216-375-363-475-485-520-529-553-469-469-475-554-554-554-554-554-3180000000000000000
   Other Stockholders Equity 
8,500
8,500
8,400
8,500
8,500
7,900
8,000
8,000
8,100
8,000
8,900
8,900
8,900
8,900
9,400
9,400
9,366
9,138
9,138
0
8,906
8,906
9,005
9,012
9,017
8,792
8,976
2,987
10,029
10,053
10,138
10,132
4,363
5,382
5,537
5,566
5,584
5,600
5,617
5,914
5,937
7,650
7,691
7,836
7,863
8,348
8,866
8,869
8,849
8,830
8,831
8,794
8,840
17,866
9,584
0
9,058
9,209
9,448
0
9,564
10,995
11,016
7,380
578
7,400
7,420
318
7,661
8,883
20,456
34,375
34,386
34,411
34,411
43,340
43,340
43,340
43,340
43,340
43,343
43,353
43,363
39,317
39,453
39,567
39,635
39,696
39,694
39,730
39,762
39,788
39,883
39,972
40,050
40,141
40,282
40,397
40,515
40,632
40,422
133,938
134,105
-1,380
134,134
137,304
137,350
0
136,900
134,086
0
0
132,907
133,016
132,397
132,397133,016132,90700134,086136,9000137,350137,304134,134-1,380134,105133,93840,42240,63240,51540,39740,28240,14140,05039,97239,88339,78839,76239,73039,69439,69639,63539,56739,45339,31743,36343,35343,34343,34043,34043,34043,34043,34034,41134,41134,38634,37520,4568,8837,6613187,4207,4005787,38011,01610,9959,56409,4489,2099,05809,58417,8668,8408,7948,8318,8308,8498,8698,8668,3487,8637,8367,6917,6505,9375,9145,6175,6005,5845,5665,5375,3824,36310,13210,13810,05310,0292,9878,9768,7929,0179,0129,0058,9068,90609,1389,1389,3669,4009,4008,9008,9008,9008,9008,0008,1008,0008,0007,9008,5008,5008,4008,5008,500



5.3. Balance Sheets

Currency in USD. All numbers in thousands.