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

Colony Bankcorp Inc.
Buy, Hold or Sell?

Let's analyze Colony Bankcorp Inc. together

I guess you are interested in Colony Bankcorp 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 Colony Bankcorp 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 Colony Bankcorp Inc.

I send you an email if I find something interesting about Colony Bankcorp Inc..

1. Quick Overview

1.1. Quick analysis of Colony Bankcorp Inc. (30 sec.)










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

How much money do you get?

How much money do you get?
$0.45
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$15.70
Expected worth in 1 year
$-130.56
How sure are you?
72.5%

+ What do you gain per year?

Total Gains per Share
$-145.81
Return On Investment
-821.4%

For what price can you sell your share?

Current Price per Share
$17.75
Expected price per share
$14.98 - $18.03
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Colony Bankcorp Inc. (5 min.)




Live pricePrice per Share (EOD)
$17.75
Intrinsic Value Per Share
$13.85 - $36.98
Total Value Per Share
$29.54 - $52.67

2.2. Growth of Colony Bankcorp Inc. (5 min.)




Is Colony Bankcorp Inc. growing?

Current yearPrevious yearGrowGrow %
How rich?$276m$2.1b-$1.9b-726.7%

How much money is Colony Bankcorp Inc. making?

Current yearPrevious yearGrowGrow %
Making money$5.5m$5.4m$83.5k1.5%
Net Profit Margin14.5%18.9%--

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

2.3. Financial Health of Colony Bankcorp 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 Colony Bankcorp Inc.?

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

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

Speculation

The Price per Share of Colony Bankcorp Inc. is $17.75. 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 Colony Bankcorp 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 Colony Bankcorp 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 $15.70. Based on the TTM, the Book Value Change Per Share is $-36.56 per quarter. Based on the YOY, the Book Value Change Per Share is $37.28 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 $0.11 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Colony Bankcorp 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 Eps0.321.8%0.311.8%0.311.7%0.261.5%0.191.1%
Usd Book Value Change Per Share0.613.4%-36.56-206.0%37.28210.1%0.412.3%0.261.4%
Usd Dividend Per Share0.110.6%0.110.6%0.110.6%0.080.5%0.060.3%
Usd Total Gains Per Share0.724.1%-36.45-205.4%37.39210.7%0.502.8%0.311.8%
Usd Price Per Share15.52-13.14-10.58-13.85-13.33-
Price to Earnings Ratio12.12-10.46-8.59-15.00-22.69-
Price-to-Total Gains Ratio21.45-20.23-7.97--449.60--108.08-
Price to Book Ratio0.99-0.87-0.29-1.12-1.71-
Price-to-Total Gains Ratio21.45-20.23-7.97--449.60--108.08-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share17.7502
Number of shares56
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.110.08
Usd Book Value Change Per Share-36.560.41
Usd Total Gains Per Share-36.450.50
Gains per Quarter (56 shares)-2,041.3227.98
Gains per Year (56 shares)-8,165.27111.93
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
125-8190-81751993102
250-16381-1634038186214
375-24571-2450557279326
4100-32761-3267076372438
5125-40952-4083595465550
6150-49142-49000114558662
7175-57332-57165133651774
8200-65523-65330152744886
9225-73713-73495171836998
10250-81903-816601909291110

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%113.03.00.097.4%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%16.04.00.080.0%28.012.00.070.0%85.031.00.073.3%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%107.00.09.092.2%
Total Gains per Share3.01.00.075.0%9.03.00.075.0%16.04.00.080.0%29.011.00.072.5%88.028.00.075.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Colony Bankcorp 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--0.611-36.564+6081%37.285-98%0.415+47%0.255+140%
Book Value Per Share--15.69615.023+4%124.081-87%40.605-61%23.120-32%
Current Ratio--0.8940.275+225%0.451+98%185.399-100%95.084-99%
Debt To Asset Ratio--0.9100.9130%0.287+217%0.746+22%0.833+9%
Debt To Equity Ratio--10.10310.514-4%3.666+176%8.906+13%10.162-1%
Dividend Per Share--0.1120.112+0%0.109+3%0.085+32%0.059+91%
Enterprise Value---2122830760.960-2378157312.878+12%-174575757.734-92%-1060096337.352-50%-791119677.051-63%
Eps--0.3200.314+2%0.308+4%0.259+24%0.189+70%
Ev To Ebitda Ratio---75.406-31.229-59%0.524-14486%-22.100-71%-22.004-71%
Ev To Sales Ratio---18.541-15.449-17%-1.450-92%-9.200-50%-9.837-47%
Free Cash Flow Per Share--0.7360.439+68%0.356+107%0.283+160%0.204+260%
Free Cash Flow To Equity Per Share--3.125-0.640+120%4.086-24%2.551+23%1.465+113%
Gross Profit Margin--0.8290.821+1%0.8290%0.826+0%0.868-5%
Intrinsic Value_10Y_max--36.976--------
Intrinsic Value_10Y_min--13.849--------
Intrinsic Value_1Y_max--1.870--------
Intrinsic Value_1Y_min--0.920--------
Intrinsic Value_3Y_max--7.016--------
Intrinsic Value_3Y_min--3.186--------
Intrinsic Value_5Y_max--13.850--------
Intrinsic Value_5Y_min--5.897--------
Market Cap311107755.400+12%272964239.040230889687.123+18%186107242.266+47%243113162.648+12%233887124.324+17%
Net Profit Margin--0.1970.145+35%0.189+4%0.164+20%0.175+13%
Operating Margin--0.5610.166+237%0.284+97%0.254+121%0.337+66%
Operating Ratio--0.4390.203+116%-0.202+146%-0.109+125%-0.336+177%
Pb Ratio1.131+13%0.9890.874+13%0.289+242%1.121-12%1.715-42%
Pe Ratio13.865+13%12.12310.461+16%8.587+41%14.999-19%22.690-47%
Price Per Share17.750+13%15.52013.143+18%10.576+47%13.849+12%13.334+16%
Price To Free Cash Flow Ratio6.029+13%5.2728.627-39%1.843+186%3.888+36%11.298-53%
Price To Total Gains Ratio24.529+13%21.44720.229+6%7.967+169%-449.603+2196%-108.084+604%
Quick Ratio--1.7350.677+156%0.834+108%828.372-100%418.770-100%
Return On Assets--0.0020.002+1%0.002+3%0.002-1%0.002-2%
Return On Equity--0.0200.021-2%0.023-11%0.022-8%0.023-11%
Total Gains Per Share--0.724-36.452+5137%37.394-98%0.500+45%0.314+130%
Usd Book Value--276052000.000263911000.000+5%2181726750.000-87%713708450.000-61%406244400.000-32%
Usd Book Value Change Per Share--0.611-36.564+6081%37.285-98%0.415+47%0.255+140%
Usd Book Value Per Share--15.69615.023+4%124.081-87%40.605-61%23.120-32%
Usd Dividend Per Share--0.1120.112+0%0.109+3%0.085+32%0.059+91%
Usd Enterprise Value---2122830760.960-2378157312.878+12%-174575757.734-92%-1060096337.352-50%-791119677.051-63%
Usd Eps--0.3200.314+2%0.308+4%0.259+24%0.189+70%
Usd Free Cash Flow--12945000.0007715250.000+68%6264250.000+107%4976600.000+160%3590132.475+261%
Usd Free Cash Flow Per Share--0.7360.439+68%0.356+107%0.283+160%0.204+260%
Usd Free Cash Flow To Equity Per Share--3.125-0.640+120%4.086-24%2.551+23%1.465+113%
Usd Market Cap311107755.400+12%272964239.040230889687.123+18%186107242.266+47%243113162.648+12%233887124.324+17%
Usd Price Per Share17.750+13%15.52013.143+18%10.576+47%13.849+12%13.334+16%
Usd Profit--5629000.0005508500.000+2%5425000.000+4%4547800.000+24%3427550.000+64%
Usd Revenue--28623000.00039190750.000-27%28696750.0000%27924950.000+2%20230425.000+41%
Usd Total Gains Per Share--0.724-36.452+5137%37.394-98%0.500+45%0.314+130%
 EOD+4 -4MRQTTM+32 -8YOY+17 -235Y+24 -1610Y+25 -15

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1513.865
Price to Book Ratio (EOD)Between0-11.131
Net Profit Margin (MRQ)Greater than00.197
Operating Margin (MRQ)Greater than00.561
Quick Ratio (MRQ)Greater than11.735
Current Ratio (MRQ)Greater than10.894
Debt to Asset Ratio (MRQ)Less than10.910
Debt to Equity Ratio (MRQ)Less than110.103
Return on Equity (MRQ)Greater than0.150.020
Return on Assets (MRQ)Greater than0.050.002
Total5/10 (50.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5065.638
Ma 20Greater thanMa 5017.365
Ma 50Greater thanMa 10016.131
Ma 100Greater thanMa 20015.292
OpenGreater thanClose17.680
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Colony Bankcorp Inc.

Colony Bankcorp, Inc. operates as the bank holding company for Colony Bank that provides various banking products and services to commercial and consumer customers. The company offers deposit products, including demand, savings, and time deposits. It also provides loans to small and medium-sized businesses; residential and commercial construction, and land development loans; commercial real estate loans; commercial loans; agri-business and production loans; residential mortgage loans; home equity loans; and consumer loans. In addition, the company offers internet banking services, electronic bill payment services, safe deposit box rentals, telephone banking, credit and debit card services, and remote depository products, as well as access to a network of ATMs. The company was founded in 1975 and is headquartered in Fitzgerald, Georgia.

Fundamental data was last updated by Penke on 2024-12-05 15:10:09.

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.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is 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 underpriced.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Colony Bankcorp Inc. earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Colony Bankcorp Inc. to the Banks - Regional industry mean.
  • A Net Profit Margin of 19.7% means that $0.20 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Colony Bankcorp Inc.:

  • The MRQ is 19.7%. The company is making a huge profit. +2
  • The TTM is 14.5%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ19.7%TTM14.5%+5.1%
TTM14.5%YOY18.9%-4.4%
TTM14.5%5Y16.4%-1.9%
5Y16.4%10Y17.5%-1.0%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ19.7%40.2%-20.5%
TTM14.5%31.4%-16.9%
YOY18.9%28.8%-9.9%
5Y16.4%24.7%-8.3%
10Y17.5%21.4%-3.9%
4.3.1.2. Return on Assets

Shows how efficient Colony Bankcorp Inc. is using its assets to generate profit.

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

Let's take a look of the Return on Assets trends of Colony Bankcorp Inc.:

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

Shows how efficient Colony Bankcorp Inc. is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Colony Bankcorp Inc. to the Banks - Regional industry mean.
  • 2.0% Return on Equity means Colony Bankcorp Inc. generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Colony Bankcorp Inc.:

  • The MRQ is 2.0%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.0%TTM2.1%0.0%
TTM2.1%YOY2.3%-0.2%
TTM2.1%5Y2.2%-0.1%
5Y2.2%10Y2.3%-0.1%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0%2.8%-0.8%
TTM2.1%2.5%-0.4%
YOY2.3%2.7%-0.4%
5Y2.2%2.4%-0.2%
10Y2.3%2.7%-0.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Colony Bankcorp Inc..

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Colony Bankcorp Inc. is operating .

  • Measures how much profit Colony Bankcorp 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 Colony Bankcorp Inc. to the Banks - Regional industry mean.
  • An Operating Margin of 56.1% means the company generated $0.56  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Colony Bankcorp Inc.:

  • The MRQ is 56.1%. The company is operating very efficient. +2
  • The TTM is 16.6%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ56.1%TTM16.6%+39.5%
TTM16.6%YOY28.4%-11.8%
TTM16.6%5Y25.4%-8.8%
5Y25.4%10Y33.7%-8.3%
4.3.2.2. Operating Ratio

Measures how efficient Colony Bankcorp Inc. is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • An Operation Ratio of 0.44 means that the operating costs are $0.44 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Colony Bankcorp Inc.:

  • The MRQ is 0.439. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.203. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.439TTM0.203+0.236
TTM0.203YOY-0.202+0.405
TTM0.2035Y-0.109+0.313
5Y-0.10910Y-0.336+0.226
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Colony Bankcorp Inc..

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Colony Bankcorp 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 0.89 means the company has $0.89 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Colony Bankcorp Inc.:

  • The MRQ is 0.894. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.275. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.894TTM0.275+0.619
TTM0.275YOY0.451-0.175
TTM0.2755Y185.399-185.123
5Y185.39910Y95.084+90.314
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM0.2752.176-1.901
YOY0.4512.383-1.932
5Y185.3991.117+184.282
10Y95.08411.601+83.483
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Colony Bankcorp Inc. to the Banks - Regional industry mean.
  • A Quick Ratio of 1.74 means the company can pay off $1.74 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Colony Bankcorp Inc.:

  • The MRQ is 1.735. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 0.677. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ1.735TTM0.677+1.058
TTM0.677YOY0.834-0.157
TTM0.6775Y828.372-827.694
5Y828.37210Y418.770+409.601
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM0.677-0.015+0.692
YOY0.8342.384-1.550
5Y828.3720.682+827.690
10Y418.77017.526+401.244
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Colony Bankcorp Inc..

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Colony Bankcorp Inc. assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Colony Bankcorp Inc. to Banks - Regional industry mean.
  • A Debt to Asset Ratio of 0.91 means that Colony Bankcorp Inc. assets are financed with 91.0% credit (debt) and the remaining percentage (100% - 91.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Colony Bankcorp Inc.:

  • The MRQ is 0.910. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.913. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.910TTM0.913-0.003
TTM0.913YOY0.287+0.626
TTM0.9135Y0.746+0.167
5Y0.74610Y0.833-0.086
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9100.915-0.005
TTM0.9130.724+0.189
YOY0.2870.326-0.039
5Y0.7460.761-0.015
10Y0.8330.847-0.014
4.5.4.2. Debt to Equity Ratio

Measures if Colony Bankcorp Inc. is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Colony Bankcorp Inc. to the Banks - Regional industry mean.
  • A Debt to Equity ratio of 1,010.3% means that company has $10.10 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Colony Bankcorp Inc.:

  • The MRQ is 10.103. The company is unable to pay all its debts with equity. -1
  • The TTM is 10.514. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ10.103TTM10.514-0.411
TTM10.514YOY3.666+6.849
TTM10.5145Y8.906+1.608
5Y8.90610Y10.162-1.256
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ10.10310.715-0.612
TTM10.5148.867+1.647
YOY3.6663.978-0.312
5Y8.9069.345-0.439
10Y10.16211.610-1.448
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 Colony Bankcorp Inc. generates.

  • Above 15 is considered overpriced but always compare Colony Bankcorp Inc. to the Banks - Regional industry mean.
  • A PE ratio of 12.12 means the investor is paying $12.12 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Colony Bankcorp Inc.:

  • The EOD is 13.865. Based on the earnings, the company is underpriced. +1
  • The MRQ is 12.123. Based on the earnings, the company is underpriced. +1
  • The TTM is 10.461. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD13.865MRQ12.123+1.742
MRQ12.123TTM10.461+1.662
TTM10.461YOY8.587+1.874
TTM10.4615Y14.999-4.538
5Y14.99910Y22.690-7.691
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD13.8654.014+9.851
MRQ12.1234.277+7.846
TTM10.4614.718+5.743
YOY8.5875.611+2.976
5Y14.9999.054+5.945
10Y22.6909.531+13.159
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 Colony Bankcorp Inc.:

  • The EOD is 6.029. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 5.272. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 8.627. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD6.029MRQ5.272+0.758
MRQ5.272TTM8.627-3.355
TTM8.627YOY1.843+6.784
TTM8.6275Y3.888+4.738
5Y3.88810Y11.298-7.410
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD6.0292.423+3.606
MRQ5.2722.582+2.690
TTM8.627-0.320+8.947
YOY1.8430.514+1.329
5Y3.8880.452+3.436
10Y11.2980.106+11.192
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 Colony Bankcorp 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 0.99 means the investor is paying $0.99 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Colony Bankcorp Inc.:

  • The EOD is 1.131. Based on the equity, the company is underpriced. +1
  • The MRQ is 0.989. Based on the equity, the company is cheap. +2
  • The TTM is 0.874. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD1.131MRQ0.989+0.142
MRQ0.989TTM0.874+0.115
TTM0.874YOY0.289+0.585
TTM0.8745Y1.121-0.248
5Y1.12110Y1.715-0.594
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD1.1310.453+0.678
MRQ0.9890.483+0.506
TTM0.8740.350+0.524
YOY0.2890.182+0.107
5Y1.1210.620+0.501
10Y1.7150.894+0.821
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 Colony Bankcorp Inc..

4.8.1. Institutions holding Colony Bankcorp Inc.

Institutions are holding 57.82% of the shares of Colony Bankcorp Inc..

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Fourthstone LLC8.65295.2451516585-195962-11.4427
2024-06-30BlackRock Inc7.47060.00041309363217841.6919
2024-09-30Banc Funds Co LLC5.61311.6572983813-71579-6.7822
2024-09-30Vanguard Group Inc5.31710.0003931920144411.574
2024-09-30Dimensional Fund Advisors, Inc.3.15840.0021553573451798.8866
2024-09-30Petiole USA ltd2.70484.81347406300
2024-09-30Pacific Ridge Capital Partners, LLC2.46681.59432358-31807-6.8525
2024-09-30Geode Capital Management, LLC2.07420.000536354777402.1753
2024-09-30Manufacturers Life Insurance Co1.49660.00362623041400.0534
2024-09-30State Street Corp1.44640.0002253507178657.5814
2024-09-30Zacks Investment Management Inc1.14250.027200244-2781-1.3698
2024-09-30Wellington Management Company LLP0.8510.000414914700
2024-09-30Morgan Stanley - Brokerage Accounts0.85030.0002149032-97318-39.504
2024-09-30Bridgeway Capital Management, LLC0.81950.048214362917421.2277
2024-09-30Northern Trust Corp0.77480.0004135795-5424-3.8408
2024-09-30Polaris Capital Management, LLC0.71020.095212447950004.1848
2024-09-30Renaissance Technologies Corp0.64860.00271136781860019.5629
2024-09-30American Century Companies Inc0.53130.00089312258727170.7428
2024-09-30Goldman Sachs Group Inc0.44340.0002777183082165.7206
2024-09-30O'Shaughnessy Asset Management LLC0.38230.0093670131809736.9961
Total 47.554813.49678334890-164735-2.0%

4.9.2. Funds holding Colony Bankcorp Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv3.15220.000555247900
2024-11-27iShares Russell 2000 ETF3.14490.012551202-1148-0.2078
2024-03-31Pacific Ridge Capital Ptnrs Micro Cp Val2.45771.4618430753-25070-5.4999
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.45980.003625586200
2024-11-27iShares Russell 2000 Value ETF0.99290.0221740292240.1289
2024-08-31Fidelity Small Cap Index0.95910.0093168094-4185-2.4292
2024-10-31Adara Smaller Companies0.92580.405162267-2430-1.4754
2024-09-30Zacks Small Cap Equity Strategy0.89391.431156672-17176-9.8799
2024-09-30JHancock Regional Bank A0.77020.253513499000
2024-09-30Pear Tree Polaris Small Cap Ord0.71021.893512447950004.1848
2024-03-31Acuitas US Microcap Strategy0.6460.3301113224-860-0.7538
2024-09-30DFA US Small Cap Value I0.59680.00971045981346114.7701
2024-09-30DFA US Targeted Value I0.56540.01119909521472.2146
2024-09-30Fidelity Extended Market Index0.51380.00349005629593.3974
2024-09-30JH Financial Opportunities0.49640.17428699600
2024-11-28Avantis US Small Cap Value ETF0.44590.00867815400
2024-10-31Vanguard Russell 2000 ETF0.43140.009475613-476-0.6256
2024-11-27iShares Core S&P Total US Stock Mkt ETF0.41360.001972489770.1063
2024-10-31VT De Lisle America B USD0.38850.17066808700
2024-11-28Dimensional US Targeted Value ETF0.34090.00915974300
Total 20.30546.22033558882-27477-0.8%

5.3. Insider Transactions

Insiders are holding 6.757% of the shares of Colony Bankcorp Inc..

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-02-23Leonard H Bateman JrBUY100911.11
2024-02-14Derek ShelnuttBUY10011.08
2024-02-02T Heath FountainBUY80011.94
2023-12-05Matthew D ReedBUY11911.38
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

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

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Depreciation and Amortization  2,141-922,049-472,0022262,228-11,253-9,025



5.2. Latest Balance Sheet

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

Summary
Total Assets3,065,103
Total Liabilities2,789,051
Total Stockholder Equity276,052
 As reported
Total Liabilities 2,789,051
Total Stockholder Equity+ 276,052
Total Assets = 3,065,103

Assets

Total Assets3,065,103
Total Current Assets393,256
Long-term Assets939,747
Total Current Assets
Cash And Cash Equivalents 23,248
Short-term Investments 370,008
Total Current Assets  (as reported)393,256
Total Current Assets  (calculated)393,256
+/-0
Long-term Assets
Property Plant Equipment 37,983
Goodwill 48,923
Long Term Investments 828,426
Intangible Assets 3,249
Long-term Assets Other -939,747
Long-term Assets  (as reported)939,747
Long-term Assets  (calculated)-21,166
+/- 960,913

Liabilities & Shareholders' Equity

Total Current Liabilities439,892
Long-term Liabilities2,349,159
Total Stockholder Equity276,052
Total Current Liabilities
Other Current Liabilities 439,892
Total Current Liabilities  (as reported)439,892
Total Current Liabilities  (calculated)439,892
+/-0
Long-term Liabilities
Long term Debt 248,016
Long-term Liabilities  (as reported)2,349,159
Long-term Liabilities  (calculated)248,016
+/- 2,101,143
Total Stockholder Equity
Common Stock17,555
Retained Earnings 134,910
Accumulated Other Comprehensive Income -45,012
Other Stockholders Equity 168,599
Total Stockholder Equity (as reported)276,052
Total Stockholder Equity (calculated)276,052
+/-0
Other
Capital Stock17,555
Cash and Short Term Investments 393,256
Common Stock Shares Outstanding 17,588
Liabilities and Stockholders Equity 3,065,103
Net Debt 224,768
Net Invested Capital 524,068
Net Working Capital -46,636
Short Long Term Debt Total 248,016



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-31
> Total Assets 
299,200
299,300
280,000
288,600
319,500
322,800
330,500
330,900
342,900
344,800
351,900
356,000
381,300
388,400
401,500
424,300
435,300
458,032
480,364
499,992
519,903
543,972
565,317
590,775
621,575
706,371
722,937
744,572
781,101
801,409
819,323
830,780
868,606
922,893
936,997
971,278
997,591
995,826
1,018,095
1,063,211
1,108,338
1,145,186
1,169,161
1,186,382
1,213,504
1,191,407
1,203,777
1,213,270
1,208,776
1,185,226
1,211,212
1,215,330
1,252,782
1,283,005
1,294,575
1,290,891
1,307,089
1,300,527
1,251,777
1,231,489
1,275,658
1,244,075
1,197,573
1,145,983
1,195,376
1,176,644
1,133,170
1,097,437
1,139,397
1,118,865
1,106,454
1,113,141
1,151,085
1,141,836
1,118,382
1,114,414
1,146,898
1,156,711
1,139,050
1,127,320
1,174,149
1,168,389
1,147,027
1,152,817
1,210,442
1,208,765
1,198,449
1,195,393
1,232,755
1,218,420
1,204,472
1,186,196
1,251,878
1,279,077
1,506,972
1,477,682
1,515,313
1,510,048
1,777,568
1,759,446
1,763,974
1,799,046
1,755,518
2,512,581
2,691,715
2,686,788
2,728,393
2,805,912
2,936,570
2,996,941
3,101,071
3,093,823
3,056,562
3,015,509
3,007,907
3,065,103
3,065,1033,007,9073,015,5093,056,5623,093,8233,101,0712,996,9412,936,5702,805,9122,728,3932,686,7882,691,7152,512,5811,755,5181,799,0461,763,9741,759,4461,777,5681,510,0481,515,3131,477,6821,506,9721,279,0771,251,8781,186,1961,204,4721,218,4201,232,7551,195,3931,198,4491,208,7651,210,4421,152,8171,147,0271,168,3891,174,1491,127,3201,139,0501,156,7111,146,8981,114,4141,118,3821,141,8361,151,0851,113,1411,106,4541,118,8651,139,3971,097,4371,133,1701,176,6441,195,3761,145,9831,197,5731,244,0751,275,6581,231,4891,251,7771,300,5271,307,0891,290,8911,294,5751,283,0051,252,7821,215,3301,211,2121,185,2261,208,7761,213,2701,203,7771,191,4071,213,5041,186,3821,169,1611,145,1861,108,3381,063,2111,018,095995,826997,591971,278936,997922,893868,606830,780819,323801,409781,101744,572722,937706,371621,575590,775565,317543,972519,903499,992480,364458,032435,300424,300401,500388,400381,300356,000351,900344,800342,900330,900330,500322,800319,500288,600280,000299,300299,200
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
34,600
25,200
22,700
39,000
18,400
29,000
19,000
22,500
24,338
20,145
19,034
18,594
18,355
19,351
17,989
29,195
26,698
27,408
25
100,428
35,839
36,917
33,328
107,054
19,428
18,537
18,792
117,741
20,731
18,973
23,064
116,496
24,785
22,554
23,254
157,910
21,583
28,128
22,405
178,608
24,457
27,478
22,929
188,764
21,485
23,441
16,559
8,308
22,360
20,171
21,243
303,886
18,762
16,506
16,777
303,937
18,055
21,770
22,077
268,342
18,608
17,051
19,033
295,090
20,592
21,867
17,120
294,172
20,407
19,550
17,137
357,021
16,070
16,188
17,803
398,825
22,099
19,071
18,848
20,587
9,797
9,900
10,149
413,222
10,643
423,750
382,364
362,902
353,701
390,923
377,827
398,032
449,879
486,611
844,795
957,139
676,886
76,482
458,249
453,137
516,671
448,071
540,887
96,870
108,531
95,984
393,256
393,25695,984108,53196,870540,887448,071516,671453,137458,24976,482676,886957,139844,795486,611449,879398,032377,827390,923353,701362,902382,364423,75010,643413,22210,1499,9009,79720,58718,84819,07122,099398,82517,80316,18816,070357,02117,13719,55020,407294,17217,12021,86720,592295,09019,03317,05118,608268,34222,07721,77018,055303,93716,77716,50618,762303,88621,24320,17122,3608,30816,55923,44121,485188,76422,92927,47824,457178,60822,40528,12821,583157,91023,25422,55424,785116,49623,06418,97320,731117,74118,79218,53719,428107,05433,32836,91735,839100,4282527,40826,69829,19517,98919,35118,35518,59419,03420,14524,33822,50019,00029,00018,40039,00022,70025,20034,600000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
34,600
25,200
22,700
39,000
18,400
29,000
19,000
22,500
24,338
20,145
19,034
18,594
18,355
19,351
17,989
29,195
26,698
27,408
25,177
35,883
35,839
36,917
33,328
33,970
28,874
23,383
21,981
24,179
20,731
21,717
27,297
23,241
28,416
25,468
26,410
30,306
24,393
30,327
26,021
29,836
25,736
29,261
23,364
29,574
21,858
23,670
16,721
48,908
53,207
37,399
42,528
67,340
33,498
45,130
21,186
57,338
46,106
25,139
31,287
51,039
27,314
30,459
23,150
47,652
42,993
33,239
27,802
45,679
62,719
43,873
33,133
60,872
48,912
17,652
31,675
75,167
50,662
30,059
31,600
57,813
51,964
48,473
31,913
60,155
85,705
72,528
55,343
102,514
95,827
191,046
148,839
183,506
181,588
146,266
176,997
197,232
156,417
76,482
85,040
20,584
81,966
154,848
141,340
25,339
22,914
22,404
23,248
23,24822,40422,91425,339141,340154,84881,96620,58485,04076,482156,417197,232176,997146,266181,588183,506148,839191,04695,827102,51455,34372,52885,70560,15531,91348,47351,96457,81331,60030,05950,66275,16731,67517,65248,91260,87233,13343,87362,71945,67927,80233,23942,99347,65223,15030,45927,31451,03931,28725,13946,10657,33821,18645,13033,49867,34042,52837,39953,20748,90816,72123,67021,85829,57423,36429,26125,73629,83626,02130,32724,39330,30626,41025,46828,41623,24127,29721,71720,73124,17921,98123,38328,87433,97033,32836,91735,83935,88325,17727,40826,69829,19517,98919,35118,35518,59419,03420,14524,33822,50019,00029,00018,40039,00022,70025,20034,600000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
24,587
0
0
0
40,873
0
0
0
90,242
0
0
0
92,846
0
0
0
110,877
0
0
0
113,704
0
0
0
135,538
0
0
0
157,033
0
0
0
168,532
0
0
0
8,308
0
0
0
303,886
0
314,760
313,168
303,937
333,655
294,989
242,142
268,300
288,249
267,131
257,354
263,258
278,957
276,062
273,547
274,595
279,139
273,878
271,611
296,149
308,840
307,926
286,089
323,658
341,932
337,710
338,249
354,247
341,620
331,938
318,032
353,066
357,889
409,839
368,869
347,332
333,814
373,610
363,601
380,814
433,729
469,714
830,418
947,992
653,292
657,546
439,716
432,553
434,705
421,248
399,547
407,382
382,953
376,580
370,008
370,008376,580382,953407,382399,547421,248434,705432,553439,716657,546653,292947,992830,418469,714433,729380,814363,601373,610333,814347,332368,869409,839357,889353,066318,032331,938341,620354,247338,249337,710341,932323,658286,089307,926308,840296,149271,611273,878279,139274,595273,547276,062278,957263,258257,354267,131288,249268,300242,142294,989333,655303,937313,168314,7600303,8860008,308000168,532000157,033000135,538000113,704000110,87700092,84600090,24200040,87300024,58700000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,813
0
0
0
0
0
1,047,376
1,050,082
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000001,050,0821,047,376000003,8130000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Current 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
-25,152
637,034
658,325
671,768
684,259
706,209
755,820
778,204
819,340
836,583
836,053
860,480
900,506
932,164
963,281
982,931
989,466
1,003,586
980,804
987,639
1,001,211
981,126
972,086
967,340
987,852
983,052
984,187
988,867
995,322
961,724
940,567
896,607
890,236
876,990
891,268
811,013
785,337
808,092
770,861
787,327
798,564
526,576
489,724
516,454
550,214
549,282
516,075
507,866
514,348
526,888
510,795
522,795
526,352
494,409
474,671
486,039
521,130
459,909
446,355
465,253
459,625
438,764
454,619
463,458
490,457
456,001
447,322
558,981
628,542
748,776
692,285
783,402
829,530
931,512
698,672
146,536
177,804
197,513
156,663
53,349
85,286
81,329
94,517
167,840
154,852
96,870
108,531
95,984
145,080
145,08095,984108,53196,870154,852167,84094,51781,32985,28653,349156,663197,513177,804146,536698,672931,512829,530783,402692,285748,776628,542558,981447,322456,001490,457463,458454,619438,764459,625465,253446,355459,909521,130486,039474,671494,409526,352522,795510,795526,888514,348507,866516,075549,282550,214516,454489,724526,576798,564787,327770,861808,092785,337811,013891,268876,990890,236896,607940,567961,724995,322988,867984,187983,052987,852967,340972,086981,1261,001,211987,639980,8041,003,586989,466982,931963,281932,164900,506860,480836,053836,583819,340778,204755,820706,209684,259671,768658,325637,034-25,152000000000000000000000000000
   > Long-term Assets 
0
100
0
0
0
0
0
0
0
68,400
75,400
67,700
83,500
88,600
78,500
77,400
75,600
74,941
75,239
77,494
84,563
92,332
95,205
91,341
92,058
116,606
115,070
880
569,296
18,347
18,270
18,330
667,930
23,393
24,778
24,832
769,590
139,042
26,701
27,418
863,470
29,187
30,532
30,418
939,806
30,109
30,439
30,364
963,044
31,332
31,402
32,186
956,163
32,349
32,130
31,774
57,821
28,779
28,312
27,882
295
27,056
26,670
26,292
259
26,022
25,715
25,444
224
25,286
25,241
25,030
753,095
24,816
25,121
25,137
763,436
24,888
24,599
24,585
152
27,126
27,484
27,834
116
27,884
27,717
27,670
1,113,113
28,597
28,665
27,762
45
30,272
52,524
52,288
402,906
51,875
51,946
50,579
50,454
50,878
50,610
102,721
1,055,504
1,076,964
2,652,220
1,017,109
1,008,397
1,009,702
124,199
963,923
2,959,692
2,906,978
2,911,923
939,747
939,7472,911,9232,906,9782,959,692963,923124,1991,009,7021,008,3971,017,1092,652,2201,076,9641,055,504102,72150,61050,87850,45450,57951,94651,875402,90652,28852,52430,2724527,76228,66528,5971,113,11327,67027,71727,88411627,83427,48427,12615224,58524,59924,888763,43625,13725,12124,816753,09525,03025,24125,28622425,44425,71526,02225926,29226,67027,05629527,88228,31228,77957,82131,77432,13032,349956,16332,18631,40231,332963,04430,36430,43930,109939,80630,41830,53229,187863,47027,41826,701139,042769,59024,83224,77823,393667,93018,33018,27018,347569,296880115,070116,60692,05891,34195,20592,33284,56377,49475,23974,94175,60077,40078,50088,60083,50067,70075,40068,40000000001000
       Property Plant Equipment 
6,300
6,300
5,600
5,900
7,000
7,500
7,800
8,600
9,100
9,700
11,300
11,100
11,700
11,900
12,300
12,700
12,800
12,900
13,146
13,946
14,047
14,465
14,571
14,797
14,625
16,410
16,898
17,023
17,329
17,539
17,501
20,200
17,571
20,251
21,655
21,747
21,824
22,143
23,718
24,461
25,676
26,280
27,651
27,558
27,453
27,268
27,607
27,541
27,809
28,527
28,606
29,399
29,672
29,579
29,369
29,022
28,826
28,457
27,999
27,578
27,148
26,770
26,393
26,024
25,750
25,772
25,474
25,212
24,916
25,071
25,035
24,833
24,876
24,637
24,951
24,976
24,960
24,745
24,465
24,460
26,454
27,019
27,386
27,745
27,969
27,812
27,654
27,616
27,639
28,561
28,638
27,744
29,494
29,541
32,909
32,886
32,482
32,515
33,276
31,961
32,057
32,790
32,689
41,762
43,033
43,010
41,322
41,249
41,606
41,867
42,448
42,544
41,449
39,381
38,343
37,983
37,98338,34339,38141,44942,54442,44841,86741,60641,24941,32243,01043,03341,76232,68932,79032,05731,96133,27632,51532,48232,88632,90929,54129,49427,74428,63828,56127,63927,61627,65427,81227,96927,74527,38627,01926,45424,46024,46524,74524,96024,97624,95124,63724,87624,83325,03525,07124,91625,21225,47425,77225,75026,02426,39326,77027,14827,57827,99928,45728,82629,02229,36929,57929,67229,39928,60628,52727,80927,54127,60727,26827,45327,55827,65126,28025,67624,46123,71822,14321,82421,74721,65520,25117,57120,20017,50117,53917,32917,02316,89816,41014,62514,79714,57114,46514,04713,94613,14612,90012,80012,70012,30011,90011,70011,10011,3009,7009,1008,6007,8007,5007,0005,9005,6006,3006,300
       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
447
448
448
448
448
448
2,392
2,412
2,412
2,412
2,412
2,412
2,412
2,412
2,412
2,412
2,412
2,412
2,412
2,412
2,412
2,412
2,412
2,412
2,412
2,412
2,412
2,412
2,412
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
202
202
16,134
16,134
16,477
16,477
15,992
15,992
15,992
15,992
15,992
52,706
52,906
52,902
54,078
48,923
48,923
48,923
48,923
48,923
48,923
48,923
48,923
48,923
48,92348,92348,92348,92348,92348,92348,92348,92348,92354,07852,90252,90652,70615,99215,99215,99215,99215,99216,47716,47716,13416,1342022020000000000000000000000000000000000002,4122,4122,4122,4122,4122,4122,4122,4122,4122,4122,4122,4122,4122,4122,4122,4122,4122,4122,4122,4122,4122,4122,392448448448448448447000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
764,201
744,692
721,059
711,522
718,832
729,062
750,020
742,422
747,048
750,898
754,554
740,352
737,147
743,972
747,332
756,845
763,241
766,445
758,514
753,974
764,615
776,344
751,438
756,955
771,594
766,159
761,537
1,105,971
1,094,629
1,091,978
1,129,156
1,132,413
1,338,743
1,329,938
1,320,679
1,325,596
1,495,604
1,511,926
384,110
462,676
472,417
834,602
952,176
974,128
974,528
920,872
912,204
913,650
889,643
867,926
873,281
846,144
838,016
828,426
828,426838,016846,144873,281867,926889,643913,650912,204920,872974,528974,128952,176834,602472,417462,676384,1101,511,9261,495,6041,325,5961,320,6791,329,9381,338,7431,132,4131,129,1561,091,9781,094,6291,105,971761,537766,159771,594756,955751,438776,344764,615753,974758,514766,445763,241756,845747,332743,972737,147740,352754,554750,898747,048742,422750,020729,062718,832711,522721,059744,692764,20100000000000000000000000000000000000000000000000000000000000000
       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
433
448
360
321
282
448
750
711
673
3,047
596
571
545
2,932
495
469
448
2,851
429
420
411
2,814
393
384
375
2,779
358
349
340
331
322
313
304
295
286
277
268
259
250
241
232
224
215
206
197
188
179
170
161
152
143
134
125
116
107
98
89
81
72
63
54
45
36
27
18
759
731
19,615
19,402
19,533
2,883
2,678
2,626
2,271
2,096
1,929
8,253
8,724
6,924
6,478
6,065
5,664
5,262
4,880
4,530
4,192
3,855
3,535
3,249
3,2493,5353,8554,1924,5304,8805,2625,6646,0656,4786,9248,7248,2531,9292,0962,2712,6262,6782,88319,53319,40219,615731759182736455463728189981071161251341431521611701791881972062152242322412502592682772862953043133223313403493582,7793753843932,8144114204292,8514484694952,9325455715963,047673711750448282321360448433000000000000000000000000000
       Earning Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
450,218
478,414
423,488
450,218
423,209
567,834
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000567,834423,209450,218423,488478,414450,218000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
299,200
280,000
288,600
319,500
322,800
330,500
330,900
342,900
241,800
251,300
265,600
258,800
281,400
294,000
327,900
337,200
358,753
384,980
403,464
416,746
433,285
450,761
481,445
500,322
563,067
580,459
743,667
111,377
747,223
764,136
779,122
93,622
880,072
893,682
927,654
110,260
836,053
972,421
1,012,729
128,372
1,091,214
1,116,075
1,132,710
115,788
1,139,715
1,145,210
1,160,501
67,124
1,129,437
1,152,332
1,160,215
107,855
1,229,171
1,239,004
1,242,558
1,240,960
1,249,388
1,203,294
1,182,364
971,477
1,198,257
1,154,397
1,102,914
891,180
1,132,567
1,085,685
1,049,916
870,831
1,074,971
1,064,162
1,069,078
102,900
1,096,428
1,071,394
1,072,157
89,290
1,111,416
1,094,901
1,085,598
816,976
1,125,193
1,103,355
1,107,180
811,501
1,158,782
1,151,661
1,148,875
99,055
1,180,026
1,165,907
1,148,285
838,611
1,238,162
1,030,698
1,043,030
749,505
1,104,472
1,334,699
1,331,040
1,315,488
1,298,289
1,218,297
1,565,065
679,072
932,938
-309
1,330,554
1,475,036
1,470,568
2,528,801
1,589,013
0
0
0
1,732,100
1,732,1000001,589,0132,528,8011,470,5681,475,0361,330,554-309932,938679,0721,565,0651,218,2971,298,2891,315,4881,331,0401,334,6991,104,472749,5051,043,0301,030,6981,238,162838,6111,148,2851,165,9071,180,02699,0551,148,8751,151,6611,158,782811,5011,107,1801,103,3551,125,193816,9761,085,5981,094,9011,111,41689,2901,072,1571,071,3941,096,428102,9001,069,0781,064,1621,074,971870,8311,049,9161,085,6851,132,567891,1801,102,9141,154,3971,198,257971,4771,182,3641,203,2941,249,3881,240,9601,242,5581,239,0041,229,171107,8551,160,2151,152,3321,129,43767,1241,160,5011,145,2101,139,715115,7881,132,7101,116,0751,091,214128,3721,012,729972,421836,053110,260927,654893,682880,07293,622779,122764,136747,223111,377743,667580,459563,067500,322481,445450,761433,285416,746403,464384,980358,753337,200327,900294,000281,400258,800265,600251,300241,800342,900330,900330,500322,800319,500288,600280,000299,2000
> Total Liabilities 
276,200
276,200
258,100
265,900
293,900
296,400
303,300
302,700
314,100
314,100
320,300
323,500
348,200
354,600
367,500
389,700
400,300
421,937
443,308
461,528
479,692
501,993
522,308
546,078
579,604
659,162
673,447
694,175
715,673
748,925
765,268
762,331
812,630
864,925
878,982
910,750
935,828
933,042
952,838
996,318
1,040,210
1,075,561
1,098,110
1,112,030
1,136,893
1,112,854
1,123,919
1,130,349
1,125,033
1,099,212
1,127,389
1,132,524
1,169,567
1,173,478
1,190,881
1,186,824
1,217,815
1,205,762
1,153,692
1,135,530
1,182,700
1,151,215
1,101,981
1,048,052
1,098,764
1,079,519
1,036,161
1,001,068
1,043,638
1,023,428
1,014,714
1,022,326
1,061,131
1,049,488
1,023,172
1,018,142
1,047,871
1,054,348
1,036,391
1,026,246
1,078,692
1,067,846
1,043,562
1,052,082
1,117,054
1,122,904
1,109,457
1,103,791
1,142,432
1,128,454
1,116,226
1,097,208
1,156,186
1,178,011
1,380,463
1,348,031
1,384,808
1,373,976
1,638,974
1,619,100
1,619,486
1,655,559
1,608,624
2,295,451
2,474,008
2,436,511
128,342
2,579,845
2,706,302
228,375
218,399
248,422
2,801,627
2,755,595
2,743,164
2,789,051
2,789,0512,743,1642,755,5952,801,627248,422218,399228,3752,706,3022,579,845128,3422,436,5112,474,0082,295,4511,608,6241,655,5591,619,4861,619,1001,638,9741,373,9761,384,8081,348,0311,380,4631,178,0111,156,1861,097,2081,116,2261,128,4541,142,4321,103,7911,109,4571,122,9041,117,0541,052,0821,043,5621,067,8461,078,6921,026,2461,036,3911,054,3481,047,8711,018,1421,023,1721,049,4881,061,1311,022,3261,014,7141,023,4281,043,6381,001,0681,036,1611,079,5191,098,7641,048,0521,101,9811,151,2151,182,7001,135,5301,153,6921,205,7621,217,8151,186,8241,190,8811,173,4781,169,5671,132,5241,127,3891,099,2121,125,0331,130,3491,123,9191,112,8541,136,8931,112,0301,098,1101,075,5611,040,210996,318952,838933,042935,828910,750878,982864,925812,630762,331765,268748,925715,673694,175673,447659,162579,604546,078522,308501,993479,692461,528443,308421,937400,300389,700367,500354,600348,200323,500320,300314,100314,100302,700303,300296,400293,900265,900258,100276,200276,200
   > Total Current Liabilities 
0
2,500
4,800
4,900
5,700
5,600
15,000
15,300
13,100
2,500
1,400
100
14,500
13,500
13,300
24,000
10,900
11,856
17,400
14,700
0
0
0
0
579,600
650,200
664,400
685,200
715,700
734,900
751,300
762,300
798,200
850,500
859,900
891,700
916,700
913,900
933,700
977,200
1,021,100
1,056,500
1,073,900
1,087,800
1,112,700
1,088,700
1,099,700
1,100,900
1,100,800
1,075,000
1,103,200
1,108,300
1,145,400
1,149,300
1,166,700
1,162,600
1,193,600
1,181,600
1,129,500
1,111,300
15
1,127,000
1,077,800
1,023,900
3,637
1,055,300
1,012,000
976,900
3,842
999,200
990,500
998,100
1,034,400
1,025,300
999,000
993,900
1,023,700
1,030,100
1,012,200
1,002,000
10,800
1,043,600
1,019,400
1,027,900
12,161
1,098,700
1,085,300
1,079,600
1,118,200
1,104,300
1,092,000
1,073,000
14,528
1,153,782
1,356,234
1,323,802
5,313
1,349,747
134,500
1,416,400
5,313
134
908,069
1,330,261
5,313
560,985
21,166
30,614
1,843,118
647,928
1,324,827
1,284,893
1,877,767
1,329,009
1,296,297
439,892
439,8921,296,2971,329,0091,877,7671,284,8931,324,827647,9281,843,11830,61421,166560,9855,3131,330,261908,0691345,3131,416,400134,5001,349,7475,3131,323,8021,356,2341,153,78214,5281,073,0001,092,0001,104,3001,118,2001,079,6001,085,3001,098,70012,1611,027,9001,019,4001,043,60010,8001,002,0001,012,2001,030,1001,023,700993,900999,0001,025,3001,034,400998,100990,500999,2003,842976,9001,012,0001,055,3003,6371,023,9001,077,8001,127,000151,111,3001,129,5001,181,6001,193,6001,162,6001,166,7001,149,3001,145,4001,108,3001,103,2001,075,0001,100,8001,100,9001,099,7001,088,7001,112,7001,087,8001,073,9001,056,5001,021,100977,200933,700913,900916,700891,700859,900850,500798,200762,300751,300734,900715,700685,200664,400650,200579,600000014,70017,40011,85610,90024,00013,30013,50014,5001001,4002,50013,10015,30015,0005,6005,7004,9004,8002,5000
       Short-term Debt 
2,500
2,500
4,800
4,900
5,700
5,600
15,000
15,300
13,100
2,500
1,400
100
14,500
13,500
13,300
24,000
10,900
11,856
17,400
14,700
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
59,229
54,229
59,229
64,229
64,229
64,229
64,229
64,229
64,229
64,229
64,229
64,229
64,229
64,229
64,229
64,229
64,229
70,229
70,229
75,237
80,229
80,229
71,729
72,729
77,737
82,729
68,229
63,229
0
0
5,313
5,313
134,500
0
5,313
5,313
5,478
536
5,313
3,000
23,766
90,000
120,383
110,000
50,000
50,000
70,642
50,000
70,000
0
070,00050,00070,64250,00050,000110,000120,38390,00023,7663,0005,3135365,4785,3135,3130134,5005,3135,3130063,22968,22982,72977,73772,72971,72980,22980,22975,23770,22970,22964,22964,22964,22964,22964,22964,22964,22964,22964,22964,22964,22964,22964,22964,22959,22954,22959,229000000000000000000000000000000000000000000000014,70017,40011,85610,90024,00013,30013,50014,5001001,4002,50013,10015,30015,0005,6005,7004,9004,8002,5002,500
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
64,229
0
0
0
64,229
0
40,000
46,000
70,229
51,008
56,000
80,229
2,500
72,729
5,000
14,500
5,000
0
0
0
5,313
0
134,500
0
5,313
0
0
0
5,313
0
0
0
0
0
0
0
0
0
0
0
000000000005,3130005,3130134,50005,3130005,00014,5005,00072,7292,50080,22956,00051,00870,22946,00040,000064,22900064,2290000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
390,470
406,929
425,398
450,012
466,630
476,230
499,340
528,017
602,212
617,948
635,318
664,594
675,671
688,641
697,805
732,318
786,351
790,682
824,509
850,325
845,753
859,390
900,731
944,365
974,672
1,005,086
1,016,327
1,042,446
1,024,632
1,021,743
1,018,755
1,018,602
993,556
976,322
977,752
1,006,992
1,011,695
1,016,539
1,015,414
1,057,586
1,056,010
1,008,365
1,005,232
1,059,124
1,030,963
1,002,207
948,356
999,985
994,014
972,135
941,204
979,685
953,575
943,337
949,463
987,530
976,854
948,269
941,200
979,304
985,856
968,634
958,034
1,011,554
1,000,043
976,567
978,590
1,044,357
1,044,231
1,026,538
1,020,263
1,067,986
1,052,353
1,035,886
1,011,059
1,085,125
1,111,678
1,297,723
1,251,273
1,294,222
1,293,076
1,421,758
1,416,400
1,445,027
1,525,884
1,542,214
2,195,122
2,374,608
2,350,786
-596,744
-648,347
2,490,997
0
0
0
0
0
0
0
00000002,490,997-648,347-596,7442,350,7862,374,6082,195,1221,542,2141,525,8841,445,0271,416,4001,421,7581,293,0761,294,2221,251,2731,297,7231,111,6781,085,1251,011,0591,035,8861,052,3531,067,9861,020,2631,026,5381,044,2311,044,357978,590976,5671,000,0431,011,554958,034968,634985,856979,304941,200948,269976,854987,530949,463943,337953,575979,685941,204972,135994,014999,985948,3561,002,2071,030,9631,059,1241,005,2321,008,3651,056,0101,057,5861,015,4141,016,5391,011,6951,006,992977,752976,322993,5561,018,6021,018,7551,021,7431,024,6321,042,4461,016,3271,005,086974,672944,365900,731859,390845,753850,325824,509790,682786,351732,318697,805688,641675,671664,594635,318617,948602,212528,017499,340476,230466,630450,012425,398406,929390,47000000000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
579,600
650,200
664,400
685,200
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,002,207
948,356
999,985
994,014
972,135
941,204
979,685
953,575
943,337
949,463
987,529
976,854
948,269
941,200
979,303
985,856
968,634
958,034
1,011,554
1,000,043
976,567
978,590
1,044,357
1,044,231
1,026,538
1,020,263
1,067,985
1,052,353
1,035,886
1,011,059
1,085,125
1,111,678
1,297,723
1,251,273
-5,313
1,293,076
-134,500
1,416,400
-5,313
1,525,884
902,591
1,329,725
-5,313
557,985
572,978
558,347
1,722,735
537,928
1,274,827
1,234,893
1,807,125
1,279,009
1,226,297
439,892
439,8921,226,2971,279,0091,807,1251,234,8931,274,827537,9281,722,735558,347572,978557,985-5,3131,329,725902,5911,525,884-5,3131,416,400-134,5001,293,076-5,3131,251,2731,297,7231,111,6781,085,1251,011,0591,035,8861,052,3531,067,9851,020,2631,026,5381,044,2311,044,357978,590976,5671,000,0431,011,554958,034968,634985,856979,303941,200948,269976,854987,529949,463943,337953,575979,685941,204972,135994,014999,985948,3561,002,2070000000000000000000000000000000000685,200664,400650,200579,600000000000000000000000000
   > Long-term Liabilities 
0
2,000
1,900
2,400
2,600
2,600
2,500
2,700
2,900
8,200
13,700
15,000
0
0
0
0
11,100
16,049
14,869
17,519
25,086
31,425
42,174
42,120
47,180
9,000
9,000
9,000
715,673
748,925
765,268
762,331
812,630
864,925
878,982
910,750
935,828
933,042
952,838
996,318
1,040,210
1,075,561
1,098,110
1,112,030
1,136,893
1,112,854
1,123,919
1,130,349
1,125,033
1,099,212
1,127,389
1,132,524
1,169,567
1,173,478
1,190,881
1,186,824
1,217,815
1,205,762
1,153,692
1,135,530
99,305
1,151,215
1,101,981
1,048,052
95,229
1,079,519
1,036,161
1,001,068
59,229
1,023,428
1,014,714
1,022,326
1,061,131
1,049,488
1,023,172
1,018,142
1,047,871
1,054,348
1,036,391
1,026,246
64,229
1,067,846
1,043,562
1,052,082
70,229
1,122,904
1,109,457
1,103,791
1,142,432
1,128,454
1,116,226
1,097,208
68,229
1,178,011
1,380,463
1,348,031
85,792
1,373,976
74,792
1,619,100
60,292
1,655,559
1,608,624
2,295,451
5,313
2,436,511
128,342
2,549,231
2,706,302
228,375
218,399
248,422
923,860
1,426,586
1,446,867
2,349,159
2,349,1591,446,8671,426,586923,860248,422218,399228,3752,706,3022,549,231128,3422,436,5115,3132,295,4511,608,6241,655,55960,2921,619,10074,7921,373,97685,7921,348,0311,380,4631,178,01168,2291,097,2081,116,2261,128,4541,142,4321,103,7911,109,4571,122,90470,2291,052,0821,043,5621,067,84664,2291,026,2461,036,3911,054,3481,047,8711,018,1421,023,1721,049,4881,061,1311,022,3261,014,7141,023,42859,2291,001,0681,036,1611,079,51995,2291,048,0521,101,9811,151,21599,3051,135,5301,153,6921,205,7621,217,8151,186,8241,190,8811,173,4781,169,5671,132,5241,127,3891,099,2121,125,0331,130,3491,123,9191,112,8541,136,8931,112,0301,098,1101,075,5611,040,210996,318952,838933,042935,828910,750878,982864,925812,630762,331765,268748,925715,6739,0009,0009,00047,18042,12042,17431,42525,08617,51914,86916,04911,100000015,00013,7008,2002,9002,7002,5002,6002,6002,4001,9002,0000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
95,229
95,229
95,229
81,729
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
24,229
24,229
79,292
91,042
85,792
75,292
134,500
134,500
144,581
98,144
37,292
37,042
36,792
24,229
63,342
63,364
78,352
63,375
63,399
0
0
0
0
0
0000063,39963,37578,35263,36463,34224,22936,79237,04237,29298,144144,581134,500134,50075,29285,79291,04279,29224,22924,2290000000000000000000000000081,72995,22995,22995,22900000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,562
3,410
3,681
4,595
3,938
3,904
4,046
4,407
4,872
4,228
4,186
4,652
4,903
4,319
4,283
4,694
5,016
4,051
4,660
4,674
5,822
5,037
5,732
6,545
7,143
6,678
7,974
7,648
8,513
7,547
8,134
7,256
7,610
5,773
6,879
5,072
5,376
6,416
5,252
4,999
4,739
4,431
4,600
4,271
4,042
4,545
4,467
3,549
3,776
4,797
5,635
4,724
5,624
7,148
8,634
6,838
8,405
10,674
12,713
4,338
4,263
3,528
3,983
2,909
3,574
2,766
3,263
2,468
3,436
2,690
3,299
2,717
3,372
2,603
3,420
2,832
3,104
3,448
5,131
4,726
4,913
7,291
7,082
6,861
8,835
6,286
10,899
10,289
9,784
10,488
11,819
10,058
0
16,006
0
0
0
0
0
0000016,006010,05811,81910,4889,78410,28910,8996,2868,8356,8617,0827,2914,9134,7265,1313,4483,1042,8323,4202,6033,3722,7173,2992,6903,4362,4683,2632,7663,5742,9093,9833,5284,2634,33812,71310,6748,4056,8388,6347,1485,6244,7245,6354,7973,7763,5494,4674,5454,0424,2714,6004,4314,7394,9995,2526,4165,3765,0726,8795,7737,6107,2568,1347,5478,5137,6487,9746,6787,1436,5455,7325,0375,8224,6744,6604,0515,0164,6944,2834,3194,9034,6524,1864,2284,8724,4074,0463,9043,9384,5953,6813,4103,56200000000000000000
> Total Stockholder Equity
0
23,100
21,900
22,700
25,600
26,400
27,200
28,200
28,800
30,700
31,600
32,500
33,100
33,800
34,000
34,600
35,000
36,095
37,056
38,464
40,210
41,979
43,009
44,697
41,971
47,209
49,490
50,397
65,428
52,484
54,055
54,449
55,976
57,968
58,015
60,528
61,763
62,784
65,257
66,893
68,128
69,625
71,051
74,352
76,611
78,553
79,858
82,921
83,743
86,014
83,823
82,806
83,215
109,527
103,694
104,067
89,275
94,765
98,085
95,959
92,959
92,860
95,592
97,931
96,613
97,125
97,009
96,369
95,759
95,437
91,740
90,815
89,954
92,348
95,210
96,272
99,027
102,363
102,659
101,074
95,457
100,543
103,465
100,735
93,388
85,861
88,992
91,602
90,323
89,966
88,246
88,988
95,692
101,066
126,509
129,651
130,505
136,072
138,594
140,346
144,488
143,487
146,894
217,130
217,707
250,277
234,595
226,067
230,268
238,777
239,455
238,692
254,935
259,914
264,743
276,052
276,052264,743259,914254,935238,692239,455238,777230,268226,067234,595250,277217,707217,130146,894143,487144,488140,346138,594136,072130,505129,651126,509101,06695,69288,98888,24689,96690,32391,60288,99285,86193,388100,735103,465100,54395,457101,074102,659102,36399,02796,27295,21092,34889,95490,81591,74095,43795,75996,36997,00997,12596,61397,93195,59292,86092,95995,95998,08594,76589,275104,067103,694109,52783,21582,80683,82386,01483,74382,92179,85878,55376,61174,35271,05169,62568,12866,89365,25762,78461,76360,52858,01557,96855,97654,44954,05552,48465,42850,39749,49047,20941,97144,69743,00941,97940,21038,46437,05636,09535,00034,60034,00033,80033,10032,50031,60030,70028,80028,20027,20026,40025,60022,70021,90023,1000
   Common Stock
0
14,500
12,900
12,900
14,500
14,500
14,500
21,700
21,700
0
0
0
0
0
0
0
4,400
4,440
4,440
4,440
4,440
4,446
4,446
4,446
4,446
4,574
4,574
4,574
4,573
4,583
4,583
5,728
5,728
5,738
5,738
5,738
5,738
5,748
7,182
7,181
7,181
7,191
7,191
7,190
7,190
7,205
7,205
7,205
7,201
7,216
7,215
7,214
7,212
7,231
7,229
7,229
7,229
8,445
8,444
8,444
8,443
8,443
8,443
8,442
8,439
8,439
8,439
8,439
8,439
8,439
8,439
8,439
8,439
8,439
8,439
8,439
8,439
8,439
8,439
8,439
8,439
8,439
8,439
8,439
8,439
8,439
8,439
8,439
8,439
8,439
8,439
8,445
8,445
8,445
9,499
9,499
9,499
9,499
9,499
9,499
9,499
9,499
9,499
13,674
13,674
17,586
17,581
17,641
17,598
17,594
17,542
17,568
17,564
17,559
17,539
17,555
17,55517,53917,55917,56417,56817,54217,59417,59817,64117,58117,58613,67413,6749,4999,4999,4999,4999,4999,4999,4999,4999,4998,4458,4458,4458,4398,4398,4398,4398,4398,4398,4398,4398,4398,4398,4398,4398,4398,4398,4398,4398,4398,4398,4398,4398,4398,4398,4398,4398,4398,4398,4398,4428,4438,4438,4438,4448,4448,4457,2297,2297,2297,2317,2127,2147,2157,2167,2017,2057,2057,2057,1907,1907,1917,1917,1817,1817,1825,7485,7385,7385,7385,7385,7285,7284,5834,5834,5734,5744,5744,5744,4464,4464,4464,4464,4404,4404,4404,4404,400000000021,70021,70014,50014,50014,50012,90012,90014,5000
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
29,297
29,466
29,456
29,604
29,967
30,337
30,498
31,022
31,590
32,248
33,445
34,259
35,594
36,978
38,288
39,542
41,097
42,703
44,286
45,941
47,702
49,582
51,466
53,161
55,383
57,794
59,230
61,997
64,643
66,916
69,459
71,661
73,129
74,935
76,978
77,631
78,895
81,044
84,993
88,939
91,963
96,145
99,189
103,036
104,561
107,918
111,573
113,485
116,857
0
0
0
0
0
00000116,857113,485111,573107,918104,561103,03699,18996,14591,96388,93984,99381,04478,89577,63176,97874,93573,12971,66169,45966,91664,64361,99759,23057,79455,38353,16151,46649,58247,70245,94144,28642,70341,09739,54238,28836,97835,59434,25933,44532,24831,59031,02230,49830,33729,96729,60429,45629,46629,29700000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
-400
-400
-1,200
-800
-400
-800
-800
-400
-200
-200
-200
0
0
0
0
0
-1,700
-1,686
-1,675
-912
-269
454
529
1,323
289
-59
959
667
756
347
647
-264
-108
165
-1,351
-436
-808
-1,823
-1,037
-1,122
-1,655
-2,134
-2,738
-1,457
-1,253
-1,168
-1,916
-806
35
601
-1,166
-1,644
165
-1,373
-151
157
-100
86
3,136
2,367
-600
-1,415
1,118
3,244
1,910
2,234
1,714
663
-150
-1,039
-5,346
-6,973
-9,075
-7,495
-5,968
-6,290
-4,845
-2,763
-4,022
-2,380
-4,434
-1,003
158
-791
-5,022
-4,884
-3,975
-3,776
-6,492
-9,615
-10,806
-12,343
-8,190
-5,027
231
1,559
362
5,267
7,001
6,596
6,781
1,825
2,200
-3,411
-6,177
-37,204
-54,923
-67,100
-66,440
-60,224
-62,915
-67,819
-55,643
-54,354
-53,184
-45,012
-45,012-53,184-54,354-55,643-67,819-62,915-60,224-66,440-67,100-54,923-37,204-6,177-3,4112,2001,8256,7816,5967,0015,2673621,559231-5,027-8,190-12,343-10,806-9,615-6,492-3,776-3,975-4,884-5,022-791158-1,003-4,434-2,380-4,022-2,763-4,845-6,290-5,968-7,495-9,075-6,973-5,346-1,039-1506631,7142,2341,9103,2441,118-1,415-6002,3673,13686-100157-151-1,373165-1,644-1,16660135-806-1,916-1,168-1,253-1,457-2,738-2,134-1,655-1,122-1,037-1,823-808-436-1,351165-108-264647347756667959-592891,323529454-269-912-1,675-1,686-1,70000000-200-200-200-400-800-800-400-800-1,200-400-400
   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
0
29,171
29,166
29,145
29,145
29,145
29,145
29,145
29,145
29,145
29,145
29,145
29,145
29,145
29,145
29,145
29,145
29,145
29,145
29,145
29,145
29,145
29,145
29,145
29,145
29,145
29,145
29,145
29,145
25,970
25,970
25,978
25,987
43,650
43,658
43,667
43,675
43,199
43,207
43,215
43,224
43,232
110,722
111,021
166,859
167,376
167,608
167,537
167,922
167,971
0
0
0
0
0
00000167,971167,922167,537167,608167,376166,859111,021110,72243,23243,22443,21543,20743,19943,67543,66743,65843,65025,98725,97825,97025,97029,14529,14529,14529,14529,14529,14529,14529,14529,14529,14529,14529,14529,14529,14529,14529,14529,14529,14529,14529,14529,14529,14529,14529,14529,14529,14529,16629,17100000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000-2,662000000000000000000000000
   Other Stockholders Equity 
0
1,400
1,800
1,500
1,400
1,500
1,500
1,400
1,200
23,800
23,800
23,700
23,700
23,500
22,800
22,400
19,800
19,917
19,928
20,691
21,334
21,650
21,650
21,650
18,988
23,302
23,361
23,361
23,357
23,511
23,506
23,499
23,499
23,713
23,713
23,713
23,713
24,054
24,011
24,000
24,000
24,215
24,210
24,202
24,257
24,503
24,503
24,503
24,420
24,601
24,589
24,561
24,536
25,093
25,141
25,187
52,591
28,989
29,089
29,116
29,130
29,141
29,151
29,156
29,145
29,145
29,145
29,145
29,145
29,145
29,145
29,145
29,145
29,145
29,145
29,145
29,145
29,145
29,145
29,145
29,145
29,145
29,145
29,145
29,145
29,145
29,145
29,145
29,145
29,145
25,970
25,970
25,978
25,987
43,650
43,658
43,666
43,675
43,199
43,207
43,215
43,224
43,232
110,722
111,021
166,859
167,376
167,608
167,537
167,922
167,971
168,211
168,614
168,951
169,132
168,599
168,599169,132168,951168,614168,211167,971167,922167,537167,608167,376166,859111,021110,72243,23243,22443,21543,20743,19943,67543,66643,65843,65025,98725,97825,97025,97029,14529,14529,14529,14529,14529,14529,14529,14529,14529,14529,14529,14529,14529,14529,14529,14529,14529,14529,14529,14529,14529,14529,14529,14529,14529,14529,15629,15129,14129,13029,11629,08928,98952,59125,18725,14125,09324,53624,56124,58924,60124,42024,50324,50324,50324,25724,20224,21024,21524,00024,00024,01124,05423,71323,71323,71323,71323,49923,49923,50623,51123,35723,36123,36123,30218,98821,65021,65021,65021,33420,69119,92819,91719,80022,40022,80023,50023,70023,70023,80023,8001,2001,4001,5001,5001,4001,5001,8001,4000



5.4. Balance Sheets

Currency in USD. All numbers in thousands.