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

CNB Financial Corporation
Buy, Hold or Sell?

Let's analyze CNB Financial Corporation together

I guess you are interested in CNB 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 CNB 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 CNB Financial Corporation

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

1. Quick Overview

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










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

How much money do you get?

How much money do you get?
$0.91
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$28.89
Expected worth in 1 year
$-210.33
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
$-238.32
Return On Investment
-980.3%

For what price can you sell your share?

Current Price per Share
$24.31
Expected price per share
$21.49 - $28.20
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

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




Live pricePrice per Share (EOD)
$24.31
Intrinsic Value Per Share
$25.23 - $41.13
Total Value Per Share
$54.12 - $70.03

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




Is CNB Financial Corporation growing?

Current yearPrevious yearGrowGrow %
How rich?$606.3m$3b-$2.4b-423.4%

How much money is CNB Financial Corporation making?

Current yearPrevious yearGrowGrow %
Making money$13.3m$14.9m-$1.6m-12.0%
Net Profit Margin17.4%27.2%--

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

2.3. Financial Health of CNB 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 CNB Financial Corporation?

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

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

Speculation

The Price per Share of CNB Financial Corporation is $24.31. 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 CNB 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 CNB 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 $28.89. Based on the TTM, the Book Value Change Per Share is $-59.81 per quarter. Based on the YOY, the Book Value Change Per Share is $60.88 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.23 per quarter.
Based on historical numbers we can estimate the returns while holding a share of CNB 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 Eps0.662.7%0.642.6%0.672.8%0.592.4%0.461.9%
Usd Book Value Change Per Share0.943.9%-59.81-246.0%60.88250.4%0.743.0%0.512.1%
Usd Dividend Per Share0.231.0%0.230.9%0.230.9%0.190.8%0.160.6%
Usd Total Gains Per Share1.174.8%-59.58-245.1%61.11251.4%0.933.8%0.662.7%
Usd Price Per Share24.06-21.86-19.69-22.21-22.80-
Price to Earnings Ratio9.05-8.57-7.31-9.71-14.36-
Price-to-Total Gains Ratio20.60-22.29-13.64-43.78-32.15-
Price to Book Ratio0.83-0.78-0.46-0.98-1.54-
Price-to-Total Gains Ratio20.60-22.29-13.64-43.78-32.15-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share24.31
Number of shares41
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.230.19
Usd Book Value Change Per Share-59.810.74
Usd Total Gains Per Share-59.580.93
Gains per Quarter (41 shares)-2,442.7338.10
Gains per Year (41 shares)-9,770.93152.41
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
137-9808-978132121142
275-19616-1955263242294
3112-29425-2932395363446
4149-39233-39094126483598
5186-49041-48865158604750
6224-58849-58636189725902
7261-68658-684072218461054
8298-78466-781782529671206
9336-88274-8794928410881358
10373-98082-9772031512091510

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%107.00.00.0100.0%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%17.03.00.085.0%34.06.00.085.0%81.026.00.075.7%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%107.00.00.0100.0%
Total Gains per Share3.01.00.075.0%10.02.00.083.3%18.02.00.090.0%36.04.00.090.0%95.012.00.088.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of CNB 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--0.937-59.806+6483%60.881-98%0.737+27%0.506+85%
Book Value Per Share--28.89227.909+4%146.017-80%46.425-38%28.762+0%
Current Ratio--0.2980.222+34%8.736-97%50.633-99%43.783-99%
Debt To Asset Ratio--0.8990.9000%0.460+95%0.822+9%0.868+4%
Debt To Equity Ratio--8.9209.012-1%4.729+89%9.309-4%9.958-10%
Dividend Per Share--0.2310.227+2%0.226+2%0.192+20%0.155+49%
Enterprise Value---4449342750.000-4561375531.250+3%-1625742851.625-63%-2984001170.325-33%-2206949885.163-50%
Eps--0.6650.637+4%0.674-1%0.595+12%0.460+45%
Ev To Ebitda Ratio---64.252-14982.560+23218%-10.025-84%-3017.659+4597%-1520.703+2267%
Ev To Sales Ratio---19.836-14.731-26%-7.153-64%-48.539+145%-30.721+55%
Free Cash Flow Per Share--1.0590.770+38%0.499+112%0.548+93%0.443+139%
Free Cash Flow To Equity Per Share--5.8833.085+91%4.695+25%4.766+23%3.808+55%
Gross Profit Margin--0.9550.946+1%0.948+1%0.949+1%0.935+2%
Intrinsic Value_10Y_max--41.134--------
Intrinsic Value_10Y_min--25.230--------
Intrinsic Value_1Y_max--2.715--------
Intrinsic Value_1Y_min--1.912--------
Intrinsic Value_3Y_max--9.229--------
Intrinsic Value_3Y_min--6.311--------
Intrinsic Value_5Y_max--17.037--------
Intrinsic Value_5Y_min--11.300--------
Market Cap510206125.000+1%504959250.000458839218.750+10%414249648.375+22%466333529.675+8%478720514.838+5%
Net Profit Margin--0.2490.174+43%0.272-8%0.795-69%0.520-52%
Operating Margin--0.3080.170+81%0.564-45%1.409-78%0.974-68%
Operating Ratio--0.3620.209+73%-0.209+158%0.092+292%0.155+134%
Pb Ratio0.841+1%0.8330.783+6%0.455+83%0.981-15%1.541-46%
Pe Ratio9.141+1%9.0478.571+6%7.306+24%9.713-7%14.365-37%
Price Per Share24.310+1%24.06021.863+10%19.688+22%22.210+8%22.805+6%
Price To Free Cash Flow Ratio5.740+1%5.6817.432-24%25.897-78%12.136-53%7.729-27%
Price To Total Gains Ratio20.809+1%20.59522.292-8%13.640+51%43.776-53%32.148-36%
Quick Ratio--3.5333.253+9%84.218-96%42.563-92%30.874-89%
Return On Assets--0.0020.002+2%0.003-13%0.002-5%0.002-6%
Return On Equity--0.0230.023+1%0.028-17%0.027-16%0.028-18%
Total Gains Per Share--1.168-59.579+5200%61.107-98%0.929+26%0.661+77%
Usd Book Value--606363000.000585737500.000+4%3065787750.000-80%974596000.000-38%603765075.000+0%
Usd Book Value Change Per Share--0.937-59.806+6483%60.881-98%0.737+27%0.506+85%
Usd Book Value Per Share--28.89227.909+4%146.017-80%46.425-38%28.762+0%
Usd Dividend Per Share--0.2310.227+2%0.226+2%0.192+20%0.155+49%
Usd Enterprise Value---4449342750.000-4561375531.250+3%-1625742851.625-63%-2984001170.325-33%-2206949885.163-50%
Usd Eps--0.6650.637+4%0.674-1%0.595+12%0.460+45%
Usd Free Cash Flow--22222000.00016161250.000+38%10496000.000+112%11514150.000+93%9292950.000+139%
Usd Free Cash Flow Per Share--1.0590.770+38%0.499+112%0.548+93%0.443+139%
Usd Free Cash Flow To Equity Per Share--5.8833.085+91%4.695+25%4.766+23%3.808+55%
Usd Market Cap510206125.000+1%504959250.000458839218.750+10%414249648.375+22%466333529.675+8%478720514.838+5%
Usd Price Per Share24.310+1%24.06021.863+10%19.688+22%22.210+8%22.805+6%
Usd Profit--13954000.00013372000.000+4%14980750.000-7%12680550.000+10%9739975.000+43%
Usd Revenue--56078000.00080200000.000-30%55147250.000+2%51599550.000+9%39482475.000+42%
Usd Total Gains Per Share--1.168-59.579+5200%61.107-98%0.929+26%0.661+77%
 EOD+4 -4MRQTTM+33 -7YOY+14 -265Y+25 -1510Y+28 -12

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-159.141
Price to Book Ratio (EOD)Between0-10.841
Net Profit Margin (MRQ)Greater than00.249
Operating Margin (MRQ)Greater than00.308
Quick Ratio (MRQ)Greater than13.533
Current Ratio (MRQ)Greater than10.298
Debt to Asset Ratio (MRQ)Less than10.899
Debt to Equity Ratio (MRQ)Less than18.920
Return on Equity (MRQ)Greater than0.150.023
Return on Assets (MRQ)Greater than0.050.002
Total6/10 (60.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5040.291
Ma 20Greater thanMa 5024.533
Ma 50Greater thanMa 10026.465
Ma 100Greater thanMa 20025.317
OpenGreater thanClose24.150
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About CNB Financial Corporation

CNB Financial Corporation operates as the bank holding company for CNB Bank that provides a range of banking products and services for individual, business, governmental, and institutional customers. The company accepts checking, savings, and time deposit accounts; and offers real estate, commercial, industrial, residential, and consumer loans, as well as various other specialized financial services. It also provides private banking; and wealth and asset management services, including the administration of trusts and estates, retirement plans, and other employee benefit plans, as well as a range of wealth management services. In addition, the company invests in debt and equity securities; sells nonproprietary annuities and other insurance products; and offers small balance unsecured loans and secured loans primarily collateralized by automobiles and equipment, as well as engages in consumer discount loan and finance business. The company was founded in 1865 and is headquartered in Clearfield, Pennsylvania.

Fundamental data was last updated by Penke on 2025-01-16 15:30:05.

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 very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

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

  • Above 10% is considered healthy but always compare CNB Financial Corporation to the Banks - Regional industry mean.
  • A Net Profit Margin of 24.9% means that $0.25 for each $1 in revenue is generated as profit.

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

  • The MRQ is 24.9%. The company is making a huge profit. +2
  • The TTM is 17.4%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ24.9%TTM17.4%+7.5%
TTM17.4%YOY27.2%-9.7%
TTM17.4%5Y79.5%-62.1%
5Y79.5%10Y52.0%+27.4%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ24.9%40.2%-15.3%
TTM17.4%31.4%-14.0%
YOY27.2%28.8%-1.6%
5Y79.5%24.7%+54.8%
10Y52.0%21.4%+30.6%
4.3.1.2. Return on Assets

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

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

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

  • 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%YOY0.3%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%
YOY0.3%0.2%+0.1%
5Y0.2%0.2%+0.0%
10Y0.2%0.2%+0.0%
4.3.1.3. Return on Equity

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

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

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

  • The MRQ is 2.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.3%TTM2.3%+0.0%
TTM2.3%YOY2.8%-0.5%
TTM2.3%5Y2.7%-0.4%
5Y2.7%10Y2.8%-0.1%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3%2.8%-0.5%
TTM2.3%2.5%-0.2%
YOY2.8%2.7%+0.1%
5Y2.7%2.4%+0.3%
10Y2.8%2.7%+0.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of CNB Financial Corporation.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient CNB Financial Corporation is operating .

  • Measures how much profit CNB 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 CNB Financial Corporation to the Banks - Regional industry mean.
  • An Operating Margin of 30.8% means the company generated $0.31  for each $1 in revenue (before taxes).

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

  • The MRQ is 30.8%. The company is operating very efficient. +2
  • The TTM is 17.0%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ30.8%TTM17.0%+13.8%
TTM17.0%YOY56.4%-39.4%
TTM17.0%5Y140.9%-123.8%
5Y140.9%10Y97.4%+43.4%
4.3.2.2. Operating Ratio

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

  • Below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • An Operation Ratio of 0.36 means that the operating costs are $0.36 for each $1 in net sales.

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

  • The MRQ is 0.362. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.209. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.362TTM0.209+0.153
TTM0.209YOY-0.209+0.419
TTM0.2095Y0.092+0.117
5Y0.09210Y0.155-0.062
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of CNB Financial Corporation.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if CNB 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 0.30 means the company has $0.30 in assets for each $1 in short-term debts.

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

  • The MRQ is 0.298. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.222. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.298TTM0.222+0.076
TTM0.222YOY8.736-8.514
TTM0.2225Y50.633-50.411
5Y50.63310Y43.783+6.850
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM0.2222.176-1.954
YOY8.7362.383+6.353
5Y50.6331.117+49.516
10Y43.78311.601+32.182
4.4.3.2. Quick Ratio

Measures if CNB 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 CNB Financial Corporation to the Banks - Regional industry mean.
  • A Quick Ratio of 3.53 means the company can pay off $3.53 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 3.533. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 3.253. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ3.533TTM3.253+0.280
TTM3.253YOY84.218-80.965
TTM3.2535Y42.563-39.310
5Y42.56310Y30.874+11.688
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM3.253-0.015+3.268
YOY84.2182.384+81.834
5Y42.5630.682+41.881
10Y30.87417.526+13.348
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of CNB Financial Corporation.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare CNB Financial Corporation to Banks - Regional industry mean.
  • A Debt to Asset Ratio of 0.90 means that CNB Financial Corporation assets are financed with 89.9% credit (debt) and the remaining percentage (100% - 89.9%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.899. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.900. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.899TTM0.900-0.001
TTM0.900YOY0.460+0.440
TTM0.9005Y0.822+0.078
5Y0.82210Y0.868-0.046
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8990.915-0.016
TTM0.9000.724+0.176
YOY0.4600.326+0.134
5Y0.8220.761+0.061
10Y0.8680.847+0.021
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare CNB Financial Corporation to the Banks - Regional industry mean.
  • A Debt to Equity ratio of 892.0% means that company has $8.92 debt for each $1 in shareholders equity.

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

  • The MRQ is 8.920. The company is unable to pay all its debts with equity. -1
  • The TTM is 9.012. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ8.920TTM9.012-0.093
TTM9.012YOY4.729+4.284
TTM9.0125Y9.309-0.296
5Y9.30910Y9.958-0.650
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ8.92010.715-1.795
TTM9.0128.867+0.145
YOY4.7293.978+0.751
5Y9.3099.345-0.036
10Y9.95811.610-1.652
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 CNB Financial Corporation generates.

  • Above 15 is considered overpriced but always compare CNB Financial Corporation to the Banks - Regional industry mean.
  • A PE ratio of 9.05 means the investor is paying $9.05 for every $1 in earnings.

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

  • The EOD is 9.141. Based on the earnings, the company is underpriced. +1
  • The MRQ is 9.047. Based on the earnings, the company is underpriced. +1
  • The TTM is 8.571. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD9.141MRQ9.047+0.094
MRQ9.047TTM8.571+0.476
TTM8.571YOY7.306+1.265
TTM8.5715Y9.713-1.142
5Y9.71310Y14.365-4.652
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD9.1414.011+5.130
MRQ9.0474.277+4.770
TTM8.5714.718+3.853
YOY7.3065.611+1.695
5Y9.7139.054+0.659
10Y14.3659.531+4.834
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 CNB Financial Corporation:

  • The EOD is 5.740. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 5.681. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 7.432. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD5.740MRQ5.681+0.059
MRQ5.681TTM7.432-1.751
TTM7.432YOY25.897-18.465
TTM7.4325Y12.136-4.704
5Y12.13610Y7.729+4.407
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD5.7402.421+3.319
MRQ5.6812.582+3.099
TTM7.432-0.320+7.752
YOY25.8970.514+25.383
5Y12.1360.452+11.684
10Y7.7290.106+7.623
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 CNB 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 0.83 means the investor is paying $0.83 for each $1 in book value.

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

  • The EOD is 0.841. Based on the equity, the company is cheap. +2
  • The MRQ is 0.833. Based on the equity, the company is cheap. +2
  • The TTM is 0.783. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.841MRQ0.833+0.009
MRQ0.833TTM0.783+0.050
TTM0.783YOY0.455+0.328
TTM0.7835Y0.981-0.198
5Y0.98110Y1.541-0.560
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD0.8410.453+0.388
MRQ0.8330.483+0.350
TTM0.7830.350+0.433
YOY0.4550.182+0.273
5Y0.9810.620+0.361
10Y1.5410.894+0.647
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 CNB Financial Corporation.

4.8.1. Institutions holding CNB Financial Corporation

Institutions are holding 58.783% of the shares of CNB Financial Corporation.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30BlackRock Inc8.09630.00091699716547273.3269
2024-09-30Vanguard Group Inc5.550.00051165141294952.5972
2024-09-30Dimensional Fund Advisors, Inc.4.65750.0057977781330963.5034
2024-09-30Wellington Management Company LLP4.2770.0038897902-203397-18.4688
2024-09-30Davis Asset Management, L.P.3.33430.673870000000
2024-09-30Banc Funds Co LLC2.29391.2576481576-15612-3.1401
2024-09-30Geode Capital Management, LLC2.2580.000947403293592.0141
2024-09-30State Street Corp2.02240.000442457989422.1514
2024-09-30American Century Companies Inc1.91480.00564019794485212.5591
2024-09-30Royce & Associates, LP1.84830.0849388018-78192-16.7718
2024-09-30Ameriprise Financial Inc1.04830.001422008039231.8149
2024-09-30Stieven Capital Advisors, L.p.1.03590.9896217478-2200-1.0015
2024-09-30Appleseed Capital0.98720.6358207248-47425-18.6219
2024-09-30Northern Trust Corp0.96510.0008202605-526-0.2589
2024-09-30Petiole USA ltd0.90142.978518924100
2024-09-30AllianceBernstein L.P.0.88580.0015185955-4520-2.373
2024-09-30Morgan Stanley - Brokerage Accounts0.83120.0003174498-60874-25.8629
2024-09-30CNB Bank0.79921.8671167783-3714-2.1656
2024-09-30Stifel Financial Corp0.74330.0039156040-31781-16.9209
2024-09-30JPMorgan Chase & Co0.74210.00031558011571411.2173
Total 45.1928.51339487453-248133-2.6%

4.9.2. Funds holding CNB Financial Corporation

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-12-31iShares Russell 2000 ETF3.04440.0221639132-25762-3.8746
2024-11-30Vanguard Total Stock Mkt Idx Inv2.80850.0009589602-12021-1.9981
2024-12-31Avantis US Small Cap Value ETF1.81660.0633813661880.0493
2024-11-30Vanguard Institutional Extnd Mkt Idx Tr1.70640.008235823929240.8229
2024-11-30DFA US Small Cap Value I1.09840.035823060051722.2943
2024-10-31Fidelity Small Cap Index1.00610.022112198640.4107
2024-12-31iShares Russell 2000 Value ETF0.98510.0417206803-5796-2.7263
2024-09-30Royce Capital Small-Cap Inv0.81761.3982171654-25085-12.7504
2024-09-30Royce Small-Cap Fund Invmt0.70510.1809148037-22428-13.157
2024-11-30Columbia Small Cap Value I A0.61720.21691295652637025.5536
2024-11-30Fidelity Extended Market Index0.5620.0074117986-778-0.6551
2024-11-30DFA US Targeted Value I0.55830.02211172186330.543
2024-12-31State St Russell Sm/Mid Cp® Indx NL Cl C0.51870.006108895-2500-2.2443
2024-09-30Columbia Small Cap Value I0.49160.161210319529002.8915
2024-09-30Wellington Emerging Companies0.47031.000698723-54639-35.6275
2024-11-30Vanguard Russell 2000 ETF0.46140.01949685525162.667
2024-12-31Dimensional US Targeted Value ETF0.39460.01928283200
2024-11-30DFA US Micro Cap I0.38250.02758030700
2024-12-31State St Russell Sm Cap® Indx SL Cl I0.36830.02027732000
2024-08-13AMOne Fisher US Micro Equity Fund0.35811.541675175-11724-13.4915
Total 19.17124.81294024723-119166-3.0%

5.3. Insider Transactions

Insiders are holding 2.755% of the shares of CNB Financial Corporation.

DateOwnerTypeAmountPricePost Transaction AmountLink
2023-11-01Michael D PeduzziBUY50018.28
2023-09-15N. Michael ObiBUY2718.7
2023-08-03Renee RichardBUY25019.9
2023-07-31Michael D PeduzziBUY30019.58
2023-06-15Julie M YoungBUY5219.27
2023-06-08Francis X Straub IiiBUY50021.4
2023-06-08Francis X Straub IiiBUY50021.4
2023-05-17Francis X Straub IiiBUY100020.17
2023-05-10Francis X Straub IiiBUY100018.91
2023-05-04Peter F SmithBUY200016.91
2023-04-21Michael D PeduzziBUY100018.03
2023-04-20Nicholas N Jr. ScottBUY50017.95
2023-03-15Deborah Dick PontzerBUY25020.04
2023-03-15Heather J KoptchakBUY4920.43
2023-03-13Peter F SmithBUY100019.51
2023-03-10Nicholas N Jr. ScottBUY100021.89
2023-03-08Nicholas N Jr. ScottBUY6423.47
2023-02-17Jeffrey S PowellBUY60023.99
2023-01-25Michael D PeduzziBUY137223.3
2022-12-20Julie M YoungBUY2123.42
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 Assets6,014,844
Total Liabilities5,408,481
Total Stockholder Equity606,363
 As reported
Total Liabilities 5,408,481
Total Stockholder Equity+ 606,363
Total Assets = 6,014,844

Assets

Total Assets6,014,844
Total Current Assets454,179
Long-term Assets6,202,973
Total Current Assets
Cash And Cash Equivalents 359,309
Short-term Investments 378,965
Net Receivables 4,545,264
Inventory -4,999,443
Total Current Assets  (as reported)454,179
Total Current Assets  (calculated)284,095
+/- 170,084
Long-term Assets
Property Plant Equipment 119,509
Goodwill 43,874
Intangible Assets 1,636
Long-term Assets Other 5,320,448
Long-term Assets  (as reported)6,202,973
Long-term Assets  (calculated)5,485,467
+/- 717,506

Liabilities & Shareholders' Equity

Total Current Liabilities1,522,348
Long-term Liabilities3,886,133
Total Stockholder Equity606,363
Total Current Liabilities
Other Current Liabilities 1,522,348
Total Current Liabilities  (as reported)1,522,348
Total Current Liabilities  (calculated)1,522,348
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)3,886,133
Long-term Liabilities  (calculated)0
+/- 3,886,133
Total Stockholder Equity
Retained Earnings 371,086
Other Stockholders Equity 214,788
Total Stockholder Equity (as reported)606,363
Total Stockholder Equity (calculated)585,874
+/- 20,489
Other
Cash and Short Term Investments 454,179
Common Stock Shares Outstanding 20,912
Liabilities and Stockholders Equity 6,014,844
Net Debt -216,111
Net Working Capital -1,068,169
Short Long Term Debt Total 144,798



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-31
> Total Assets 
383,700
390,300
398,800
436,900
458,100
440,200
578,000
561,200
563,612
564,634
552,197
555,365
575,041
583,543
594,458
592,794
633,482
649,725
660,599
668,518
680,951
705,579
693,988
701,752
712,271
702,504
709,213
725,217
730,204
752,485
748,716
764,018
769,010
776,957
773,808
780,850
790,375
817,236
831,795
856,308
887,035
945,359
1,006,750
1,016,518
1,027,241
1,050,726
1,090,300
1,161,591
1,239,814
1,324,980
1,363,170
1,413,511
1,484,135
1,491,194
1,543,672
1,602,207
1,686,620
1,721,020
1,741,197
1,773,079
1,809,847
1,809,445
1,837,419
2,131,289
2,134,061
2,156,665
2,172,974
2,189,213
2,180,140
2,253,789
2,259,722
2,285,136
2,301,001
2,336,392
2,539,944
2,573,821
2,592,307
2,678,909
2,745,069
2,768,773
2,908,883
3,009,629
3,129,313
3,221,521
3,287,324
3,400,974
3,541,170
3,763,659
3,779,138
4,469,551
4,734,475
4,729,399
4,901,092
5,149,818
5,246,286
5,328,939
5,284,000
5,299,315
5,317,346
5,475,179
5,583,334
5,663,600
5,731,908
5,752,957
5,801,412
5,886,571
6,014,844
6,014,8445,886,5715,801,4125,752,9575,731,9085,663,6005,583,3345,475,1795,317,3465,299,3155,284,0005,328,9395,246,2865,149,8184,901,0924,729,3994,734,4754,469,5513,779,1383,763,6593,541,1703,400,9743,287,3243,221,5213,129,3133,009,6292,908,8832,768,7732,745,0692,678,9092,592,3072,573,8212,539,9442,336,3922,301,0012,285,1362,259,7222,253,7892,180,1402,189,2132,172,9742,156,6652,134,0612,131,2891,837,4191,809,4451,809,8471,773,0791,741,1971,721,0201,686,6201,602,2071,543,6721,491,1941,484,1351,413,5111,363,1701,324,9801,239,8141,161,5911,090,3001,050,7261,027,2411,016,5181,006,750945,359887,035856,308831,795817,236790,375780,850773,808776,957769,010764,018748,716752,485730,204725,217709,213702,504712,271701,752693,988705,579680,951668,518660,599649,725633,482592,794594,458583,543575,041555,365552,197564,634563,612561,200578,000440,200458,100436,900398,800390,300383,700
   > Total Current Assets 
371,400
377,900
383,000
25,600
440,700
423,200
549,700
532,400
535,002
536,429
524,552
528,431
548,110
557,174
568,693
567,544
608,802
625,595
18
458,770
476,413
503,875
497,172
501,148
517,158
518,860
530,660
535,392
527,420
556,166
558,934
576,215
579,882
589,239
585,424
596,265
605,324
622,726
639,944
662,322
676,915
732,554
778,159
743,201
756,583
760,041
754,934
780,084
813,116
824,873
824,602
874,619
882,665
904,195
912,416
925,136
926,072
966,219
982,223
995,577
1,007,800
1,043,943
1,094,846
1,376,901
1,376,882
1,391,947
1,403,894
1,432,157
1,452,964
1,539,886
1,598,720
1,664,596
1,687,214
1,739,569
1,939,002
1,980,631
2,018,577
2,127,423
2,222,160
2,259,457
2,391,657
2,460,096
2,507,662
2,606,000
2,669,731
2,748,606
2,891,240
3,097,785
3,089,195
3,801,133
4,019,823
4,013,528
4,156,436
4,339,807
782,690
1,470,065
988,221
4,390,346
4,474,803
539,829
557,200
478,299
517,707
224,157
337,876
367,637
454,179
454,179367,637337,876224,157517,707478,299557,200539,8294,474,8034,390,346988,2211,470,065782,6904,339,8074,156,4364,013,5284,019,8233,801,1333,089,1953,097,7852,891,2402,748,6062,669,7312,606,0002,507,6622,460,0962,391,6572,259,4572,222,1602,127,4232,018,5771,980,6311,939,0021,739,5691,687,2141,664,5961,598,7201,539,8861,452,9641,432,1571,403,8941,391,9471,376,8821,376,9011,094,8461,043,9431,007,800995,577982,223966,219926,072925,136912,416904,195882,665874,619824,602824,873813,116780,084754,934760,041756,583743,201778,159732,554676,915662,322639,944622,726605,324596,265585,424589,239579,882576,215558,934556,166527,420535,392530,660518,860517,158501,148497,172503,875476,413458,77018625,595608,802567,544568,693557,174548,110528,431524,552536,429535,002532,400549,700423,200440,70025,600383,000377,900371,400
       Cash And Cash Equivalents 
0
0
12,600
23,100
20,400
9,500
54,300
21,200
15,572
16,901
17,587
17,973
27,885
26,103
30,642
19,391
29,779
33,552
29,976
22,527
29,152
46,477
28,046
20,981
22,758
17,766
22,135
29,912
22,464
32,208
37,200
43,017
28,185
34,292
22,932
25,551
25,656
25,220
21,735
29,312
31,602
35,910
72,935
37,712
44,953
40,646
21,651
28,746
55,343
47,953
34,309
40,249
45,297
45,239
41,400
39,927
30,478
24,503
33,171
32,106
38,766
25,071
33,131
29,908
34,091
34,576
29,622
28,153
51,860
30,625
27,643
27,261
25,577
23,926
36,904
29,183
28,369
33,049
35,675
35,345
28,604
42,327
36,500
45,563
55,282
37,930
52,161
192,974
136,341
663,348
555,941
532,694
653,243
737,673
737,050
732,198
404,974
284,154
209,796
106,285
188,593
125,163
182,585
222,046
301,453
331,145
359,309
359,309331,145301,453222,046182,585125,163188,593106,285209,796284,154404,974732,198737,050737,673653,243532,694555,941663,348136,341192,97452,16137,93055,28245,56336,50042,32728,60435,34535,67533,04928,36929,18336,90423,92625,57727,26127,64330,62551,86028,15329,62234,57634,09129,90833,13125,07138,76632,10633,17124,50330,47839,92741,40045,23945,29740,24934,30947,95355,34328,74621,65140,64644,95337,71272,93535,91031,60229,31221,73525,22025,65625,55122,93234,29228,18543,01737,20032,20822,46429,91222,13517,76622,75820,98128,04646,47729,15222,52729,97633,55229,77919,39130,64226,10327,88517,97317,58716,90115,57221,20054,3009,50020,40023,10012,60000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
2,262
0
0
0
2,041
0
0
188,721
5,779
180,001
176,956
172,069
5,742
170,611
159,185
153,523
15,616
14,977
170,548
164,605
23,871
163,403
161,304
162,532
7,021
157,088
166,484
162,215
6,545
171,692
174,434
191,997
9,357
234,881
255,341
300,002
8,787
389,519
463,133
501,890
15,665
562,871
548,164
592,505
638,107
721,586
715,452
719,284
737,311
760,945
724,298
700,531
685,991
687,862
695,419
699,366
685,720
655,400
640,009
587,333
546,043
538,721
521,001
506,744
495,835
475,111
453,065
424,761
409,709
418,299
450,895
522,334
516,863
500,608
533,970
529,867
542,313
570,582
549,094
584,857
584,908
613,461
675,100
732,793
697,191
549,654
413,946
387,471
381,024
368,607
353,136
335,122
341,955
348,565
359,900
378,965
378,965359,900348,565341,955335,122353,136368,607381,024387,471413,946549,654697,191732,793675,100613,461584,908584,857549,094570,582542,313529,867533,970500,608516,863522,334450,895418,299409,709424,761453,065475,111495,835506,744521,001538,721546,043587,333640,009655,400685,720699,366695,419687,862685,991700,531724,298760,945737,311719,284715,452721,586638,107592,505548,164562,87115,665501,890463,133389,5198,787300,002255,341234,8819,357191,997174,434171,6926,545162,215166,484157,0887,021162,532161,304163,40323,871164,605170,54814,97715,616153,523159,185170,6115,742172,069176,956180,0015,779188,721002,0410002,26200000000000
       Net Receivables 
0
0
2,400
2,500
2,600
2,500
3,300
3,500
3,438
3,528
3,806
6,412
6,898
7,201
6,427
6,052
6,404
7,074
6,897
13,603
12,817
18,886
5,920
6,388
7,398
7,183
7,195
7,655
8,010
7,640
7,287
6,869
7,553
7,173
7,293
7,555
7,585
8,875
9,164
16,644
9,486
9,147
16,751
17,726
17,407
17,416
16,006
21,426
21,854
20,000
17,959
20,020
18,829
14,394
14,543
14,290
14,858
14,097
14,458
12,980
14,775
14,424
12,247
26,040
23,477
22,190
21,454
18,661
15,956
19,578
17,505
17,933
16,546
17,336
51,797
23,255
23,837
21,078
23,255
20,442
24,226
24,476
25,998
24,266
25,819
26,092
26,159
24,913
27,302
30,014
38,461
37,382
39,382
38,666
41,019
40,676
43,685
55,144
61,993
62,135
4,257,316
4,419,293
4,446,342
4,422,644
4,385,566
4,434,160
4,545,264
4,545,2644,434,1604,385,5664,422,6444,446,3424,419,2934,257,31662,13561,99355,14443,68540,67641,01938,66639,38237,38238,46130,01427,30224,91326,15926,09225,81924,26625,99824,47624,22620,44223,25521,07823,83723,25551,79717,33616,54617,93317,50519,57815,95618,66121,45422,19023,47726,04012,24714,42414,77512,98014,45814,09714,85814,29014,54314,39418,82920,02017,95920,00021,85421,42616,00617,41617,40717,72616,7519,1479,48616,6449,1648,8757,5857,5557,2937,1737,5536,8697,2877,6408,0107,6557,1957,1837,3986,3885,92018,88612,81713,6036,8977,0746,4046,0526,4277,2016,8986,4123,8063,5283,4383,5003,3002,5002,6002,5002,40000
       Other Current Assets 
371,400
377,900
368,000
0
417,700
411,200
492,100
507,700
515,992
516,000
503,159
504,046
513,327
523,870
531,624
542,101
572,619
584,969
-36,855
422,640
434,444
438,512
463,206
473,779
487,002
493,911
501,330
497,825
496,946
516,318
514,447
526,329
544,144
547,774
555,199
563,159
572,083
588,631
609,045
616,366
635,827
687,497
688,473
687,763
694,223
696,242
710,889
729,912
730,755
756,920
772,334
814,350
818,539
844,562
856,473
870,919
880,736
927,619
934,594
213,180
193,314
280,150
348,937
634,962
631,452
639,762
653,452
699,623
729,748
849,674
966,239
1,073,359
1,106,370
1,177,306
1,343,557
1,432,358
1,491,260
1,620,231
1,738,469
1,793,961
1,920,528
1,942,398
1,922,830
2,019,308
2,088,022
2,150,614
2,283,053
2,337,585
2,354,970
2,558,677
2,840,564
2,858,544
2,850,350
2,888,368
764,217
758,787
-10,092
-9,539
236,902
137,533
219,300
154,921
215,901
224,157
337,876
367,637
362,423
362,423367,637337,876224,157215,901154,921219,300137,533236,902-9,539-10,092758,787764,2172,888,3682,850,3502,858,5442,840,5642,558,6772,354,9702,337,5852,283,0532,150,6142,088,0222,019,3081,922,8301,942,3981,920,5281,793,9611,738,4691,620,2311,491,2601,432,3581,343,5571,177,3061,106,3701,073,359966,239849,674729,748699,623653,452639,762631,452634,962348,937280,150193,314213,180934,594927,619880,736870,919856,473844,562818,539814,350772,334756,920730,755729,912710,889696,242694,223687,763688,473687,497635,827616,366609,045588,631572,083563,159555,199547,774544,144526,329514,447516,318496,946497,825501,330493,911487,002473,779463,206438,512434,444422,640-36,855584,969572,619542,101531,624523,870513,327504,046503,159516,000515,992507,700492,100411,200417,7000368,000377,900371,400
   > Long-term Assets 
12,300
12,400
15,800
118,100
17,400
17,000
28,300
28,800
28,610
28,205
27,645
26,934
26,931
26,369
25,765
25,250
24,680
24,130
12,161
209,748
204,538
201,704
196,816
200,604
195,113
183,644
178,553
189,825
202,784
196,319
189,782
187,803
189,128
187,718
188,384
184,585
185,051
194,510
191,851
193,986
210,120
212,805
228,591
273,317
270,658
290,685
335,366
381,507
426,698
500,107
538,568
538,892
601,470
586,999
631,256
677,071
760,548
754,801
758,974
777,502
802,047
765,502
742,573
754,388
757,179
764,718
769,080
757,056
727,176
713,903
661,002
620,540
613,787
596,823
600,942
593,190
573,730
551,486
522,909
509,316
517,226
549,533
621,651
615,521
617,593
652,368
649,930
665,874
689,943
668,418
714,652
715,871
744,656
808,527
869,565
835,017
106,407
132,620
138,100
932,548
824,539
800,834
779,544
5,528,800
5,463,536
5,518,934
6,202,973
6,202,9735,518,9345,463,5365,528,800779,544800,834824,539932,548138,100132,620106,407835,017869,565808,527744,656715,871714,652668,418689,943665,874649,930652,368617,593615,521621,651549,533517,226509,316522,909551,486573,730593,190600,942596,823613,787620,540661,002713,903727,176757,056769,080764,718757,179754,388742,573765,502802,047777,502758,974754,801760,548677,071631,256586,999601,470538,892538,568500,107426,698381,507335,366290,685270,658273,317228,591212,805210,120193,986191,851194,510185,051184,585188,384187,718189,128187,803189,782196,319202,784189,825178,553183,644195,113200,604196,816201,704204,538209,74812,16124,13024,68025,25025,76526,36926,93126,93427,64528,20528,61028,80028,30017,00017,400118,10015,80012,40012,300
       Property Plant Equipment 
9,500
9,700
10,000
10,300
10,200
10,000
11,700
12,900
12,907
12,950
12,817
12,805
12,963
12,832
12,635
12,485
12,328
12,165
11,947
12,129
12,535
12,824
12,902
12,934
12,814
12,850
13,500
13,761
14,161
14,075
13,962
13,912
13,794
14,565
14,542
16,237
16,352
16,870
18,054
19,780
21,396
22,323
23,233
23,578
23,487
22,821
22,551
23,355
24,321
24,322
24,122
24,135
24,485
24,661
24,247
24,004
24,041
24,131
24,342
24,072
24,416
24,833
26,042
31,589
32,864
32,758
33,506
35,378
36,121
38,171
38,493
39,370
40,044
41,276
46,335
49,522
50,433
50,367
50,165
50,715
50,174
49,745
49,301
49,920
67,553
68,867
70,484
73,289
73,469
73,370
76,930
78,471
78,307
77,549
80,936
81,587
87,921
88,461
93,965
100,842
105,190
109,388
109,335
109,399
110,487
114,483
119,509
119,509114,483110,487109,399109,335109,388105,190100,84293,96588,46187,92181,58780,93677,54978,30778,47176,93073,37073,46973,28970,48468,86767,55349,92049,30149,74550,17450,71550,16550,36750,43349,52246,33541,27640,04439,37038,49338,17136,12135,37833,50632,75832,86431,58926,04224,83324,41624,07224,34224,13124,04124,00424,24724,66124,48524,13524,12224,32224,32123,35522,55122,82123,48723,57823,23322,32321,39619,78018,05416,87016,35216,23714,54214,56513,79413,91213,96214,07514,16113,76113,50012,85012,81412,93412,90212,82412,53512,12911,94712,16512,32812,48512,63512,83212,96312,80512,81712,95012,90712,90011,70010,00010,20010,30010,0009,7009,500
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,821
10,821
10,821
10,821
10,821
10,821
10,821
10,821
10,821
10,821
10,821
10,821
10,821
10,821
10,821
10,821
10,821
10,821
10,821
10,821
10,821
10,821
10,821
10,821
10,821
10,821
10,821
10,821
10,821
10,821
10,821
10,821
10,821
10,821
10,821
10,821
10,821
10,821
10,821
10,821
10,946
10,946
10,946
10,946
10,946
27,194
27,194
27,194
27,194
27,194
27,194
27,194
27,194
27,194
27,194
27,194
39,185
38,730
38,730
38,730
38,730
38,730
38,730
38,730
38,730
38,730
38,730
38,730
38,730
38,730
38,730
38,730
44,775
43,749
43,749
43,749
43,749
43,749
43,749
43,749
43,749
43,749
43,874
43,874
43,874
43,874
43,874
43,874
43,874
43,87443,87443,87443,87443,87443,87443,87443,74943,74943,74943,74943,74943,74943,74943,74943,74944,77538,73038,73038,73038,73038,73038,73038,73038,73038,73038,73038,73038,73038,73038,73038,73039,18527,19427,19427,19427,19427,19427,19427,19427,19427,19427,19427,19410,94610,94610,94610,94610,94610,82110,82110,82110,82110,82110,82110,82110,82110,82110,82110,82110,82110,82110,82110,82110,82110,82110,82110,82110,82110,82110,82110,82110,82110,82110,82110,82110,82110,82110,82110,82110,82110,82110,82110,82110,82110,82110,82110,82110,821000000000000000000
       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
821,800
833,813
848,480
857,990
904,984
910,790
927,305
931,418
979,794
1,024,087
1,291,276
1,289,343
1,305,327
1,322,753
1,350,003
1,349,530
1,454,042
1,517,363
1,582,939
1,608,481
1,661,180
1,810,947
1,888,778
1,927,294
2,034,261
2,114,523
2,155,785
2,264,084
2,322,376
2,374,107
3,004,377
2,517,338
2,611,857
538,955
3,365,482
3,406,649
3,566,690
3,913,612
621,089
620,338
685,060
742,734
707,557
857,251
827,256
795,680
785,789
780,323
756,640
735,371
740,224
739,852
724,123
0
0724,123739,852740,224735,371756,640780,323785,789795,680827,256857,251707,557742,734685,060620,338621,0893,913,6123,566,6903,406,6493,365,482538,9552,611,8572,517,3383,004,3772,374,1072,322,3762,264,0842,155,7852,114,5232,034,2611,927,2941,888,7781,810,9471,661,1801,608,4811,582,9391,517,3631,454,0421,349,5301,350,0031,322,7531,305,3271,289,3431,291,2761,024,087979,794931,418927,305910,790904,984857,990848,480833,813821,80000000000000000000000000000000000000000000000000000000
       Intangible Assets 
2,800
2,700
0
0
0
0
0
0
15,703
15,255
14,828
14,129
13,968
13,537
13,130
12,765
12,352
11,965
1,340
12,594
1,181
1,103
1,024
12,248
867
788
709
11,862
11,776
473
394
11,994
697
593
489
11,206
360
335
311
11,563
260
235
210
737
728
867
967
961
1,000
933
10
908
898
912
927
906
913
837
782
714
674
696
696
4,583
4,280
3,979
3,677
3,403
3,144
2,885
2,626
2,395
2,180
1,964
3,200
2,854
2,523
2,192
1,888
1,625
1,377
1,129
907
727
562
396
257
160
77
8
595
567
539
511
485
460
435
410
386
364
342
320
299
1,834
1,759
1,690
1,636
1,6361,6901,7591,8342993203423643864104354604855115395675958771602573965627279071,1291,3771,6251,8882,1922,5232,8543,2001,9642,1802,3952,6262,8853,1443,4033,6773,9794,2804,583696696674714782837913906927912898908109331,00096196786772873721023526011,56331133536011,20648959369711,99439447311,77611,86270978886712,2481,0241,1031,18112,5941,34011,96512,35212,76513,13013,53713,96814,12914,82815,25515,7030000002,7002,800
       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
537,780
573,411
570,207
586,146
683,298
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000683,298586,146570,207573,411537,780000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
0
0
293,200
0
0
0
0
162,897
159,804
161,293
159,033
173,321
180,747
177,415
173,145
199,863
205,580
648,420
878,266
885,489
907,283
890,804
902,356
907,384
886,148
887,766
915,042
932,988
948,804
938,498
951,821
958,138
964,675
962,192
965,435
975,426
1,011,746
1,023,646
1,050,294
1,097,155
1,158,164
1,235,341
1,289,835
1,297,899
1,341,411
1,425,666
1,543,098
1,666,512
1,825,087
1,901,738
1,952,403
2,085,605
2,078,193
2,174,928
2,279,278
2,447,168
2,475,821
2,500,171
2,550,581
2,611,894
2,574,947
2,579,992
2,885,677
2,891,240
2,921,383
2,942,054
2,946,269
2,907,316
2,967,692
2,920,724
2,905,676
2,914,788
2,933,215
3,140,886
3,167,011
3,166,037
3,230,395
3,267,978
3,278,089
3,426,109
3,559,162
3,750,964
3,837,042
3,904,917
4,053,342
4,191,100
4,429,533
4,469,081
5,137,969
5,449,127
5,445,270
5,645,748
1,484
3,594,031
3,023,857
4,189,372
776,349
704,443
4,002,802
4,201,595
4,384,467
4,434,657
0
0
0
-642,308
-642,3080004,434,6574,384,4674,201,5954,002,802704,443776,3494,189,3723,023,8573,594,0311,4845,645,7485,445,2705,449,1275,137,9694,469,0814,429,5334,191,1004,053,3423,904,9173,837,0423,750,9643,559,1623,426,1093,278,0893,267,9783,230,3953,166,0373,167,0113,140,8862,933,2152,914,7882,905,6762,920,7242,967,6922,907,3162,946,2692,942,0542,921,3832,891,2402,885,6772,579,9922,574,9472,611,8942,550,5812,500,1712,475,8212,447,1682,279,2782,174,9282,078,1932,085,6051,952,4031,901,7381,825,0871,666,5121,543,0981,425,6661,341,4111,297,8991,289,8351,235,3411,158,1641,097,1551,050,2941,023,6461,011,746975,426965,435962,192964,675958,138951,821938,498948,804932,988915,042887,766886,148907,384902,356890,804907,283885,489878,266648,420205,580199,863173,145177,415180,747173,321159,033161,293159,804162,8970000293,200000
> Total Liabilities 
340,900
346,700
354,700
392,100
413,900
396,700
529,700
513,600
516,069
516,314
502,413
504,162
521,993
529,617
538,891
537,900
578,780
591,911
599,786
606,485
608,612
640,469
629,177
635,305
644,058
636,485
641,680
656,507
661,936
682,848
679,127
694,050
699,016
706,869
702,019
708,571
717,336
748,804
762,304
787,025
818,182
879,301
944,671
954,051
964,779
986,676
1,021,723
1,092,182
1,167,930
1,214,881
1,245,393
1,303,866
1,371,265
1,368,964
1,413,241
1,470,318
1,553,437
1,581,373
1,597,506
1,627,715
1,663,742
1,678,465
1,706,653
1,966,378
1,961,780
1,979,479
1,991,357
2,000,665
1,984,258
2,061,052
2,059,871
2,083,223
2,092,845
2,125,454
2,324,455
2,362,037
2,358,089
2,438,617
2,500,621
2,524,863
2,664,072
2,759,736
2,874,937
2,958,691
3,012,365
3,114,359
3,244,137
3,458,693
3,454,336
4,139,279
4,318,572
4,313,262
4,483,489
4,719,869
4,808,597
4,886,092
4,858,065
4,875,727
4,801,218
4,944,417
5,036,907
104,735
104,811
5,181,710
5,222,772
5,299,871
5,408,481
5,408,4815,299,8715,222,7725,181,710104,811104,7355,036,9074,944,4174,801,2184,875,7274,858,0654,886,0924,808,5974,719,8694,483,4894,313,2624,318,5724,139,2793,454,3363,458,6933,244,1373,114,3593,012,3652,958,6912,874,9372,759,7362,664,0722,524,8632,500,6212,438,6172,358,0892,362,0372,324,4552,125,4542,092,8452,083,2232,059,8712,061,0521,984,2582,000,6651,991,3571,979,4791,961,7801,966,3781,706,6531,678,4651,663,7421,627,7151,597,5061,581,3731,553,4371,470,3181,413,2411,368,9641,371,2651,303,8661,245,3931,214,8811,167,9301,092,1821,021,723986,676964,779954,051944,671879,301818,182787,025762,304748,804717,336708,571702,019706,869699,016694,050679,127682,848661,936656,507641,680636,485644,058635,305629,177640,469608,612606,485599,786591,911578,780537,900538,891529,617521,993504,162502,413516,314516,069513,600529,700396,700413,900392,100354,700346,700340,900
   > Total Current Liabilities 
21,000
22,100
4,800
5,100
5,300
0
0
7,800
0
9,473
9,209
5,604
7,335
8,211
9,163
537,200
8,371
8,477
7,895
11,348
9,444
11,476
9,898
9,557
9,374
8,999
9,177
9,292
9,306
8,745
8,756
6,987
6,697
6,500
10,249
9,054
10,569
8,082
9,280
9,248
9,078
3,838
9,118
11,357
961
1,710
912
1,380
1,149
1,283
1,032
1,248
930
1,080
1,280
21,391
1,532,800
1,560,800
1,576,900
24,286
22,525
10,822
10,776
35,444
36,603
31,974
28,096
57,251
20,605
102,095
116,033
143,307
82,769
160,007
100,852
164,513
170,012
73,227
168,970
63,485
118,008
29,739
31,727
32,168
27,272
86,238
50,141
38,476
38,381
37,253
37,451
41,449
35,535
40,470
39,910
45,033
35,891
42,690
43,533
183,670
102,083
37,974
37,106
1,531,974
1,465,645
1,726,582
1,522,348
1,522,3481,726,5821,465,6451,531,97437,10637,974102,083183,67043,53342,69035,89145,03339,91040,47035,53541,44937,45137,25338,38138,47650,14186,23827,27232,16831,72729,739118,00863,485168,97073,227170,012164,513100,852160,00782,769143,307116,033102,09520,60557,25128,09631,97436,60335,44410,77610,82222,52524,2861,576,9001,560,8001,532,80021,3911,2801,0809301,2481,0321,2831,1491,3809121,71096111,3579,1183,8389,0789,2489,2808,08210,5699,05410,2496,5006,6976,9878,7568,7459,3069,2929,1778,9999,3749,5579,89811,4769,44411,3487,8958,4778,371537,2009,1638,2117,3355,6049,2099,47307,800005,3005,1004,80022,10021,000
       Short-term Debt 
16,800
18,000
0
0
0
0
0
1,800
0
3,190
2,625
0
0
0
0
0
0
0
0
2,000
1,904
2,000
1,569
1,313
1,993
3,341
2,000
2,000
2,000
1,534
2,000
2,000
198
854
4,865
2,000
2,000
2,000
2,000
2,000
1,199
441
707
719
961
1,710
912
1,380
1,149
1,283
1,032
1,248
930
1,080
1,280
0
0
0
0
23,510
0
0
0
12,950
15,250
9,770
8,100
35,980
35,980
76,055
90,504
116,272
56,905
131,421
76,000
134,078
143,614
44,959
141,737
34,416
91,009
328,621
2,211
47,562
0
52,907
18,016
37,505
0
0
0
585
585
848
454
1,710
1,566
1,076
572
132,396
102,083
1,328
869
2,659
2,000
1,290
0
01,2902,0002,6598691,328102,083132,3965721,0761,5661,71045484858558500037,50518,01652,907047,5622,211328,62191,00934,416141,73744,959143,614134,07876,000131,42156,905116,27290,50476,05535,98035,9808,1009,77015,25012,95000023,51000001,2801,0809301,2481,0321,2831,1491,3809121,7109617197074411,1992,0002,0002,0002,0002,0004,8658541982,0002,0001,5342,0002,0002,0003,3411,9931,3131,5692,0001,9042,000000000002,6253,19001,8000000018,00016,800
       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
20,000
0
0
0
242,002
0
185,653
205,202
40,109
229,079
334,108
413,253
7,550
427,247
328,621
323,042
47,562
0
52,907
18,016
37,505
0
0
0
0
0
0
0
0
0
0
0
132,396
102,083
0
0
0
0
0
0
000000102,083132,3960000000000037,50518,01652,907047,562323,042328,621427,2477,550413,253334,108229,07940,109205,202185,6530242,00200020,0000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
4,200
4,100
4,800
5,100
5,300
0
0
6,000
483,302
6,283
6,584
5,604
7,335
8,211
9,163
7,992
8,371
8,477
7,895
9,348
7,540
9,476
8,329
8,244
7,381
5,658
7,177
7,292
7,306
7,211
6,756
4,987
6,499
5,646
5,384
7,054
8,569
6,082
7,280
7,248
7,879
3,397
8,411
10,638
824,691
844,987
888,614
956,858
1,032,492
1,094,961
1,114,654
1,162,868
1,226,406
1,249,072
1,297,562
21,391
1,436,988
1,455,421
1,480,270
24,286
22,525
10,822
10,776
22,494
21,353
22,204
19,996
21,271
20,605
26,040
25,529
27,035
25,864
28,586
24,852
30,435
26,398
28,268
27,233
29,069
26,999
29,739
29,516
32,168
27,272
33,331
32,125
38,476
38,381
37,253
37,451
41,449
35,535
40,470
39,910
45,033
35,891
42,690
43,533
51,274
39,921
37,974
37,106
0
0
0
0
000037,10637,97439,92151,27443,53342,69035,89145,03339,91040,47035,53541,44937,45137,25338,38138,47632,12533,33127,27232,16829,51629,73926,99929,06927,23328,26826,39830,43524,85228,58625,86427,03525,52926,04020,60521,27119,99622,20421,35322,49410,77610,82222,52524,2861,480,2701,455,4211,436,98821,3911,297,5621,249,0721,226,4061,162,8681,114,6541,094,9611,032,492956,858888,614844,987824,69110,6388,4113,3977,8797,2487,2806,0828,5697,0545,3845,6466,4994,9876,7567,2117,3067,2927,1775,6587,3818,2448,3299,4767,5409,3487,8958,4778,3717,9929,1638,2117,3355,6046,5846,283483,3026,000005,3005,1004,8004,1004,200
       Other Current Liabilities 
0
0
-4,800
-5,100
-5,300
0
0
0
0
0
0
-5,604
-7,335
-8,211
-9,163
529,208
-8,371
-8,477
-7,895
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,249,072
1,297,562
-21,391
1,436,988
1,455,421
1,480,270
-23,510
-22,525
-10,822
-10,776
1,835,314
1,828,658
1,851,047
1,866,864
1,847,079
-20,605
1,862,748
1,847,692
1,815,053
1,890,211
1,890,595
2,023,781
2,017,522
2,025,479
2,076,789
2,060,610
2,167,815
2,210,055
-29,739
2,522,379
-32,168
-27,272
2,734,762
2,875,595
-38,476
-38,381
-37,253
-37,451
-41,449
-35,535
-848
-454
-1,710
-1,566
-42,690
-43,533
-183,670
-39,921
-37,974
-37,106
1,529,315
1,463,645
1,725,292
1,522,348
1,522,3481,725,2921,463,6451,529,315-37,106-37,974-39,921-183,670-43,533-42,690-1,566-1,710-454-848-35,535-41,449-37,451-37,253-38,381-38,4762,875,5952,734,762-27,272-32,1682,522,379-29,7392,210,0552,167,8152,060,6102,076,7892,025,4792,017,5222,023,7811,890,5951,890,2111,815,0531,847,6921,862,748-20,6051,847,0791,866,8641,851,0471,828,6581,835,314-10,776-10,822-22,525-23,5101,480,2701,455,4211,436,988-21,3911,297,5621,249,0720000000000000000000000000000000000-7,895-8,477-8,371529,208-9,163-8,211-7,335-5,604000000-5,300-5,100-4,80000
   > Long-term Liabilities 
0
0
17,000
16,400
21,700
22,800
17,500
5,000
27,565
20,000
10,000
13,341
21,309
22,000
22,000
700
43,025
53,025
52,000
50,000
40,000
50,000
50,000
50,310
50,000
50,310
50,310
50,310
50,310
69,810
69,810
68,560
68,560
77,310
67,310
68,195
65,560
92,765
103,620
118,620
118,620
119,620
128,120
128,098
128,075
128,178
120,850
120,623
120,595
104,566
115,813
125,879
130,229
102,628
94,764
95,076
95,037
102,802
94,956
118,426
95,772
121,097
143,596
95,620
96,519
96,458
96,397
96,335
96,272
96,209
96,146
124,863
119,865
74,852
199,822
173,546
156,085
288,601
271,041
293,563
336,009
328,432
320,831
315,737
327,734
293,359
318,401
317,890
315,739
506,004
258,416
90,069
89,854
173,150
175,059
125,440
104,356
104,432
43,533
183,670
102,083
104,735
104,811
3,649,736
3,757,127
3,573,289
3,886,133
3,886,1333,573,2893,757,1273,649,736104,811104,735102,083183,67043,533104,432104,356125,440175,059173,15089,85490,069258,416506,004315,739317,890318,401293,359327,734315,737320,831328,432336,009293,563271,041288,601156,085173,546199,82274,852119,865124,86396,14696,20996,27296,33596,39796,45896,51995,620143,596121,09795,772118,42694,956102,80295,03795,07694,764102,628130,229125,879115,813104,566120,595120,623120,850128,178128,075128,098128,120119,620118,620118,620103,62092,76565,56068,19567,31077,31068,56068,56069,81069,81050,31050,31050,31050,31050,00050,31050,00050,00040,00050,00052,00053,02543,02570022,00022,00021,30913,34110,00020,00027,5655,00017,50022,80021,70016,40017,00000
       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
20,620
20,620
20,620
20,620
20,620
20,620
20,620
20,620
20,620
20,620
20,620
20,620
20,620
20,620
20,620
20,620
20,620
20,620
20,620
20,620
20,620
70,620
70,620
156,085
288,601
271,041
70,620
70,620
70,620
70,620
70,620
70,620
70,620
71,268
70,620
70,620
70,620
70,620
70,620
70,620
154,136
154,212
104,281
104,356
104,432
104,508
104,584
104,660
104,735
0
0
0
0
0
00000104,735104,660104,584104,508104,432104,356104,281154,212154,13670,62070,62070,62070,62070,62070,62071,26870,62070,62070,62070,62070,62070,62070,620271,041288,601156,08570,62070,62020,62020,62020,62020,62020,62020,62020,62020,62020,62020,62020,62020,62020,62020,62020,62020,62020,62020,62020,62020,62020,62000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
5,202
6,283
6,584
5,604
7,335
8,211
9,163
7,992
8,371
8,477
7,895
9,348
7,540
9,476
8,329
8,244
7,381
5,658
7,177
7,292
7,306
7,211
6,756
4,987
6,499
5,646
5,384
7,054
8,569
6,082
7,280
7,248
7,879
3,397
8,411
10,638
11,052
11,801
11,347
13,321
13,694
14,071
13,894
13,871
13,700
16,184
19,635
21,391
21,412
23,150
22,280
24,286
22,525
10,822
10,776
22,494
21,353
22,204
19,996
21,271
20,605
26,040
25,529
27,035
25,864
28,586
24,852
36,891
26,398
28,268
27,233
29,069
26,999
29,148
28,887
30,619
24,444
29,347
26,610
33,888
30,650
29,371
30,040
60,898
54,769
35,306
60,757
66,192
62,846
69,475
72,899
47,352
35,476
33,804
0
0
0
0
0
0000033,80435,47647,35272,89969,47562,84666,19260,75735,30654,76960,89830,04029,37130,65033,88826,61029,34724,44430,61928,88729,14826,99929,06927,23328,26826,39836,89124,85228,58625,86427,03525,52926,04020,60521,27119,99622,20421,35322,49410,77610,82222,52524,28622,28023,15021,41221,39119,63516,18413,70013,87113,89414,07113,69413,32111,34711,80111,05210,6388,4113,3977,8797,2487,2806,0828,5697,0545,3845,6466,4994,9876,7567,2117,3067,2927,1775,6587,3818,2448,3299,4767,5409,3487,8958,4778,3717,9929,1638,2117,3355,6046,5846,2835,20200000000
> Total Stockholder Equity
42,800
43,500
44,100
44,800
44,200
43,500
48,300
47,600
47,543
48,320
49,784
51,203
53,048
53,926
55,567
54,894
54,702
57,814
60,813
62,033
62,339
65,110
64,811
66,447
68,213
66,019
67,533
68,710
68,268
69,637
69,589
69,968
69,994
70,088
71,789
72,279
73,039
68,432
69,491
69,283
68,853
66,058
62,079
62,467
62,462
64,050
68,577
69,409
71,884
110,099
117,777
109,645
112,870
122,230
130,431
131,889
133,183
139,647
143,691
145,364
146,105
130,980
130,766
164,911
172,281
177,186
181,617
188,548
195,882
192,737
199,851
201,913
208,156
210,938
215,489
211,784
234,218
240,292
244,448
243,910
244,811
249,893
254,376
262,830
274,959
286,615
297,033
304,966
324,802
330,272
415,903
416,137
417,603
429,949
437,689
442,847
425,935
423,588
516,128
530,762
546,427
549,634
549,212
571,247
578,640
586,700
606,363
606,363586,700578,640571,247549,212549,634546,427530,762516,128423,588425,935442,847437,689429,949417,603416,137415,903330,272324,802304,966297,033286,615274,959262,830254,376249,893244,811243,910244,448240,292234,218211,784215,489210,938208,156201,913199,851192,737195,882188,548181,617177,186172,281164,911130,766130,980146,105145,364143,691139,647133,183131,889130,431122,230112,870109,645117,777110,09971,88469,40968,57764,05062,46262,46762,07966,05868,85369,28369,49168,43273,03972,27971,78970,08869,99469,96869,58969,63768,26868,71067,53366,01968,21366,44764,81165,11062,33962,03360,81357,81454,70254,89455,56753,92653,04851,20349,78448,32047,54347,60048,30043,50044,20044,80044,10043,50042,800
   Common Stock
3,500
3,500
0
3,500
0
0
3,700
3,700
3,694
3,694
3,694
3,694
3,694
3,694
3,694
3,694
3,694
3,694
3,694
3,694
3,694
3,694
3,694
3,694
9,234
9,234
9,234
9,234
9,234
9,234
9,234
9,234
9,234
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000000000000000000000000000000000009,2349,2349,2349,2349,2349,2349,2349,2349,2343,6943,6943,6943,6943,6943,6943,6943,6943,6943,6943,6943,6943,6943,6943,6943,6943,7003,700003,50003,5003,500
   Retained Earnings 
34,700
35,400
35,900
36,500
36,800
37,300
42,200
42,300
42,754
43,377
44,001
44,631
45,164
45,823
46,714
47,731
48,436
49,452
51,247
52,065
53,046
54,302
55,580
56,787
52,082
52,896
53,736
54,347
55,193
56,246
57,242
58,439
59,612
60,689
61,780
62,957
63,547
64,601
65,642
66,696
66,813
67,620
66,621
65,890
66,694
67,756
68,570
68,676
69,387
71,058
72,150
73,059
74,311
76,175
78,209
80,038
82,336
84,619
87,128
88,960
91,193
92,080
94,718
97,066
99,845
103,075
106,252
110,619
113,800
117,025
120,170
123,301
125,935
127,614
131,643
134,295
138,250
142,409
147,132
148,298
152,872
158,790
165,427
171,780
178,662
185,838
193,612
201,503
207,698
213,327
218,239
218,727
228,973
239,017
249,978
260,582
271,792
283,204
295,803
306,911
318,629
327,707
336,690
345,935
353,780
361,987
371,086
371,086361,987353,780345,935336,690327,707318,629306,911295,803283,204271,792260,582249,978239,017228,973218,727218,239213,327207,698201,503193,612185,838178,662171,780165,427158,790152,872148,298147,132142,409138,250134,295131,643127,614125,935123,301120,170117,025113,800110,619106,252103,07599,84597,06694,71892,08091,19388,96087,12884,61982,33680,03878,20976,17574,31173,05972,15071,05869,38768,67668,57067,75666,69465,89066,62167,62066,81366,69665,64264,60163,54762,95761,78060,68959,61258,43957,24256,24655,19354,34753,73652,89652,08256,78755,58054,30253,04652,06551,24749,45248,43647,73146,71445,82345,16444,63144,00143,37742,75442,30042,20037,30036,80036,50035,90035,40034,700
   Accumulated Other Comprehensive Income 
2,600
2,600
0
1,500
0
0
-400
-1,300
-1,918
-1,776
-945
-172
1,103
1,321
2,034
952
229
2,204
3,283
3,501
2,839
4,584
2,870
3,152
3,900
869
2,295
2,682
1,352
1,824
1,662
1,166
735
117
900
1,343
1,527
717
512
-524
-1,358
-4,711
-7,834
-7,004
-8,143
-7,971
-5,225
-4,875
-3,552
224
6,710
-2,673
-1,081
5,982
11,787
10,761
9,255
13,218
14,241
13,924
12,317
-3,828
-6,838
-9,445
-5,092
-1,984
-785
1,059
5,948
-606
3,150
1,899
5,307
6,192
6,466
-121
-28
1,934
1,163
-343
-4,245
-5,348
-7,771
-3,996
860
6,098
8,530
6,939
17,002
16,598
15,639
15,074
5,944
7,944
4,337
-394
-27,347
-41,361
-55,811
-52,520
-46,681
-50,585
-58,501
-46,078
-47,203
-47,390
-37,296
-37,296-47,390-47,203-46,078-58,501-50,585-46,681-52,520-55,811-41,361-27,347-3944,3377,9445,94415,07415,63916,59817,0026,9398,5306,098860-3,996-7,771-5,348-4,245-3431,1631,934-28-1216,4666,1925,3071,8993,150-6065,9481,059-785-1,984-5,092-9,445-6,838-3,82812,31713,92414,24113,2189,25510,76111,7875,982-1,081-2,6736,710224-3,552-4,875-5,225-7,971-8,143-7,004-7,834-4,711-1,358-5245127171,5271,3439001177351,1661,6621,8241,3522,6822,2958693,9003,1522,8704,5842,8393,5013,2832,2042299522,0341,3211,103-172-945-1,776-1,918-1,300-400001,50002,6002,600
   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
44,437
44,458
44,350
44,016
44,099
44,150
44,223
43,840
43,950
44,065
77,923
77,641
77,766
77,892
78,022
77,339
77,488
77,677
77,827
77,188
77,337
77,543
77,737
96,283
96,490
96,697
97,042
96,786
97,059
97,328
97,602
97,139
97,414
97,690
99,335
102,128
102,374
127,231
127,518
126,572
126,875
127,124
127,351
126,703
126,986
221,326
221,553
219,561
219,723
0
0
0
0
0
00000219,723219,561221,553221,326126,986126,703127,351127,124126,875126,572127,518127,231102,374102,12899,33597,69097,41497,13997,60297,32897,05996,78697,04296,69796,49096,28377,73777,54377,33777,18877,82777,67777,48877,33978,02277,89277,76677,64177,92344,06543,95043,84044,22344,15044,09944,01644,35044,45844,43700000000000000000000000000000000000000000000000000000
   Treasury Stock00000000-2,975-3,026-2,998-2,477-1,535-1,672-1,671-2,967-2,966-2,027-2,026-2,811-2,799-2,735-1,702-2,556-608-608-602-1,087-544-541-287-127-163-205-274-1,114-1,146-1,170-1,205-1,152-1,742-1,671-113-633-1,179-1,222-1,245-1,743-1,828-2,289-2,424-3,260-4,023-4,364-4,787-5,417-5,723-6,153-6,476-7,023-7,500-8,546-8,926-9,332-9,672-9,790-9,499-9,947-9,720-9,944-5,106-5,271-4,141-3,987-3,602-3,031-2,699-1,801-1,653-1,796-2,021-1,274-1,224-1,309-1,387-1,437-1,056-974-1,094-1,212-1,362-1,236-657-670-670-692-698-703-71000000000
   Other Stockholders Equity 
2,000
2,000
8,200
3,300
7,400
6,200
2,400
1,600
1,095
1,249
2,089
2,878
3,087
3,088
3,125
2,517
2,343
2,464
2,589
2,773
2,760
2,530
2,667
2,814
2,997
3,020
2,268
2,447
2,489
2,333
1,451
1,129
413
9,282
9,109
7,979
7,965
3,114
3,337
3,111
3,398
3,149
3,292
3,581
3,911
4,265
5,232
5,608
6,049
38,817
38,917
39,259
39,640
40,073
40,435
41,090
41,592
41,810
42,322
42,480
42,595
42,728
42,886
77,290
77,528
76,095
76,150
76,870
76,134
76,318
76,531
76,713
76,914
77,132
77,380
77,610
95,996
95,949
96,153
95,955
96,184
96,451
96,720
95,046
95,437
94,679
94,891
96,524
100,102
100,347
124,265
124,551
124,901
125,203
125,589
124,874
123,705
123,960
218,351
218,586
216,694
214,727
213,238
213,605
214,278
214,318
214,788
214,788214,318214,278213,605213,238214,727216,694218,586218,351123,960123,705124,874125,589125,203124,901124,551124,265100,347100,10296,52494,89194,67995,43795,04696,72096,45196,18495,95596,15395,94995,99677,61077,38077,13276,91476,71376,53176,31876,13476,87076,15076,09577,52877,29042,88642,72842,59542,48042,32241,81041,59241,09040,43540,07339,64039,25938,91738,8176,0495,6085,2324,2653,9113,5813,2923,1493,3983,1113,3373,1147,9657,9799,1099,2824131,1291,4512,3332,4892,4472,2683,0202,9972,8142,6672,5302,7602,7732,5892,4642,3432,5173,1253,0883,0872,8782,0891,2491,0951,6002,4006,2007,4003,3008,2002,0002,000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.