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

ConnectOne Bancorp Inc
Buy, Hold or Sell?

Let's analyze ConnectOne Bancorp Inc together

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

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

Get notifications about ConnectOne Bancorp Inc

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

1. Quick Overview

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










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

How much money do you get?

How much money do you get?
$0.86
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$32.17
Expected worth in 1 year
$-159.70
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
$-191.02
Return On Investment
-831.2%

For what price can you sell your share?

Current Price per Share
$22.98
Expected price per share
$17.71 - $24.07
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

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




Live pricePrice per Share (EOD)
$22.98
Intrinsic Value Per Share
$-39.42 - $17.95
Total Value Per Share
$-7.25 - $50.12

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




Is ConnectOne Bancorp Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$1.2b$4.9b-$3.7b-305.9%

How much money is ConnectOne Bancorp Inc making?

Current yearPrevious yearGrowGrow %
Making money$18.1m$25m-$6.8m-38.0%
Net Profit Margin16.9%35.0%--

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

2.3. Financial Health of ConnectOne Bancorp Inc (5 min.)




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




  Industry Rankings (Banks - Regional)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of ConnectOne Bancorp Inc?

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

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

Speculation

The Price per Share of ConnectOne Bancorp Inc is $22.98. 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 ConnectOne Bancorp Inc.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

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

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $32.17. Based on the TTM, the Book Value Change Per Share is $-47.97 per quarter. Based on the YOY, the Book Value Change Per Share is $48.71 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 $0.21 per quarter.
Based on historical numbers we can estimate the returns while holding a share of ConnectOne Bancorp Inc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.451.9%0.472.1%0.612.7%0.602.6%0.462.0%
Usd Book Value Change Per Share0.331.4%-47.97-208.7%48.71212.0%0.672.9%0.522.3%
Usd Dividend Per Share0.221.0%0.210.9%0.200.9%0.160.7%0.110.5%
Usd Total Gains Per Share0.552.4%-47.75-207.8%48.92212.9%0.833.6%0.632.7%
Usd Price Per Share25.05-21.59-19.08-22.28-21.93-
Price to Earnings Ratio14.06-11.50-7.83-9.90-11.03-
Price-to-Total Gains Ratio45.39-36.49-11.30-25.69-7.20-
Price to Book Ratio0.78-0.68-0.39-0.78-1.16-
Price-to-Total Gains Ratio45.39-36.49-11.30-25.69-7.20-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share22.98
Number of shares43
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.210.16
Usd Book Value Change Per Share-47.970.67
Usd Total Gains Per Share-47.750.83
Gains per Quarter (43 shares)-2,053.4535.55
Gains per Year (43 shares)-8,213.79142.21
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
137-8251-822427115132
274-16501-1643854231274
3110-24752-2465281346416
4147-33002-32866108461558
5184-41253-41080135576700
6221-49504-49294162692842
7258-57754-57508188807984
8294-66005-657222159221126
9331-74255-7393624210381268
10368-82506-8215026911531410

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%39.01.00.097.5%115.02.00.098.3%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%17.03.00.085.0%35.05.00.087.5%92.020.05.078.6%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%117.00.00.0100.0%
Total Gains per Share3.01.00.075.0%9.03.00.075.0%17.03.00.085.0%36.04.00.090.0%101.016.00.086.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

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

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.333-47.969+14497%48.715-99%0.670-50%0.517-36%
Book Value Per Share--32.17431.770+1%127.503-75%46.697-31%30.494+6%
Current Ratio--46.40711.640+299%44.093+5%228.496-80%138.339-66%
Debt To Asset Ratio--0.8710.8750%0.488+78%0.797+9%0.840+4%
Debt To Equity Ratio--6.7776.980-3%4.034+68%6.407+6%6.983-3%
Dividend Per Share--0.2190.214+2%0.201+9%0.157+40%0.110+99%
Enterprise Value---6727249750.000-7407658860.383+10%-3369044630.808-50%-5222012888.308-22%-4024442376.704-40%
Eps--0.4450.472-6%0.611-27%0.604-26%0.456-2%
Ev To Ebitda Ratio---68.425-71.833+5%-10.302-85%-32.253-53%-32.516-52%
Ev To Sales Ratio---25.628-17.116-33%-11.209-56%-17.031-34%-17.760-31%
Free Cash Flow Per Share---0.4060.329-223%0.902-145%0.707-157%0.608-167%
Free Cash Flow To Equity Per Share---2.337-0.338-86%1.282-282%3.283-171%3.194-173%
Gross Profit Margin--0.9630.969-1%0.978-2%0.980-2%0.982-2%
Intrinsic Value_10Y_max--17.950--------
Intrinsic Value_10Y_min---39.421--------
Intrinsic Value_1Y_max--2.658--------
Intrinsic Value_1Y_min--1.357--------
Intrinsic Value_3Y_max--7.332--------
Intrinsic Value_3Y_min---0.495--------
Intrinsic Value_5Y_max--11.216--------
Intrinsic Value_5Y_min---7.345--------
Market Cap881749494.000-9%965051250.000831958139.618+16%746949869.193+29%879162761.693+10%853654473.296+13%
Net Profit Margin--0.2620.169+55%0.350-25%0.330-21%0.318-18%
Operating Margin--0.3530.229+54%0.752-53%0.638-45%0.678-48%
Operating Ratio---0.0570.055-204%-0.281+394%-0.040-30%0.117-149%
Pb Ratio0.714-9%0.7790.679+15%0.386+102%0.784-1%1.155-33%
Pe Ratio12.897-9%14.05911.496+22%7.829+80%9.902+42%11.027+27%
Price Per Share22.980-9%25.05021.588+16%19.078+31%22.278+12%21.931+14%
Price To Free Cash Flow Ratio-14.159+8%-15.4352.820-647%7.547-305%0.605-2653%6.813-327%
Price To Total Gains Ratio41.643-9%45.39536.486+24%11.300+302%25.692+77%7.196+531%
Quick Ratio--91.88823.070+298%85.807+7%62.136+48%36.081+155%
Return On Assets--0.0020.002-4%0.003-31%0.003-38%0.003-33%
Return On Equity--0.0140.015-7%0.021-34%0.023-39%0.022-37%
Total Gains Per Share--0.552-47.755+8754%48.916-99%0.827-33%0.627-12%
Usd Book Value--1239496000.0001224238000.000+1%4969111750.000-75%1829264450.000-32%1188822825.000+4%
Usd Book Value Change Per Share--0.333-47.969+14497%48.715-99%0.670-50%0.517-36%
Usd Book Value Per Share--32.17431.770+1%127.503-75%46.697-31%30.494+6%
Usd Dividend Per Share--0.2190.214+2%0.201+9%0.157+40%0.110+99%
Usd Enterprise Value---6727249750.000-7407658860.383+10%-3369044630.808-50%-5222012888.308-22%-4024442376.704-40%
Usd Eps--0.4450.472-6%0.611-27%0.604-26%0.456-2%
Usd Free Cash Flow---15631000.00012698500.000-223%35373500.000-144%28022000.000-156%23776925.000-166%
Usd Free Cash Flow Per Share---0.4060.329-223%0.902-145%0.707-157%0.608-167%
Usd Free Cash Flow To Equity Per Share---2.337-0.338-86%1.282-282%3.283-171%3.194-173%
Usd Market Cap881749494.000-9%965051250.000831958139.618+16%746949869.193+29%879162761.693+10%853654473.296+13%
Usd Price Per Share22.980-9%25.05021.588+16%19.078+31%22.278+12%21.931+14%
Usd Profit--17161000.00018173750.000-6%25071750.000-32%24121250.000-29%17958375.000-4%
Usd Revenue--65624000.000116662750.000-44%71148250.000-8%78252600.000-16%58069500.000+13%
Usd Total Gains Per Share--0.552-47.755+8754%48.916-99%0.827-33%0.627-12%
 EOD+3 -5MRQTTM+24 -16YOY+9 -315Y+10 -3010Y+15 -25

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1512.897
Price to Book Ratio (EOD)Between0-10.714
Net Profit Margin (MRQ)Greater than00.262
Operating Margin (MRQ)Greater than00.353
Quick Ratio (MRQ)Greater than191.888
Current Ratio (MRQ)Greater than146.407
Debt to Asset Ratio (MRQ)Less than10.871
Debt to Equity Ratio (MRQ)Less than16.777
Return on Equity (MRQ)Greater than0.150.014
Return on Assets (MRQ)Greater than0.050.002
Total7/10 (70.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5044.370
Ma 20Greater thanMa 5022.805
Ma 50Greater thanMa 10025.398
Ma 100Greater thanMa 20025.153
OpenGreater thanClose22.980
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About ConnectOne Bancorp Inc

ConnectOne Bancorp, Inc. operates as the bank holding company for ConnectOne Bank that provides commercial banking products and services for small and mid-sized businesses, local professionals, and individuals in the New York Metropolitan area and South Florida market. The company offers personal and business checking, money market, and time and savings accounts; credit cards, wire transfers, safe deposit boxes, automated teller services and telephone, and internet and mobile banking. It provides retirement accounts, consumers and cash management services for business clients, including treasury direct, automated clearing house, remote deposit capture, and digital invoicing. In addition, the company offers consumer and commercial business loans, including lines of credit, commercial and residential mortgages, home equity and bridge loans, and other personal loans; commercial loans secured by collateral, such as business assets comprising accounts receivable, inventory and equipment, and mortgages filed on commercial and residential real estate, as well as cash balances and marketable securities. Further, it provides real estate loans, which includes loans secured by first liens on completed commercial properties, including multi-family properties, to purchase or refinance properties; residential mortgages, such as loans secured by first liens on 1-4 family and condominium; and cooperative residential real estate loans. The company was formerly known as Center Bancorp, Inc. and changed its name to ConnectOne Bancorp, Inc. in July 2014. ConnectOne Bancorp, Inc. was incorporated in 1982 and is headquartered in Englewood Cliffs, New Jersey.

Fundamental data was last updated by Penke on 2025-01-16 16:18:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is 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 ConnectOne Bancorp Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare ConnectOne Bancorp Inc to the Banks - Regional industry mean.
  • A Net Profit Margin of 26.2% means that $0.26 for each $1 in revenue is generated as profit.

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

  • The MRQ is 26.2%. The company is making a huge profit. +2
  • The TTM is 16.9%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ26.2%TTM16.9%+9.2%
TTM16.9%YOY35.0%-18.0%
TTM16.9%5Y33.0%-16.1%
5Y33.0%10Y31.8%+1.2%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ26.2%40.2%-14.0%
TTM16.9%31.4%-14.5%
YOY35.0%28.8%+6.2%
5Y33.0%24.7%+8.3%
10Y31.8%21.4%+10.4%
4.3.1.2. Return on Assets

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

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

Let's take a look of the Return on Assets trends of ConnectOne Bancorp 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%YOY0.3%-0.1%
TTM0.2%5Y0.3%-0.1%
5Y0.3%10Y0.3%+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%
5Y0.3%0.2%+0.1%
10Y0.3%0.2%+0.1%
4.3.1.3. Return on Equity

Shows how efficient ConnectOne Bancorp Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare ConnectOne Bancorp Inc to the Banks - Regional industry mean.
  • 1.4% Return on Equity means ConnectOne Bancorp Inc generated $0.01 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 1.4%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.5%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.4%TTM1.5%-0.1%
TTM1.5%YOY2.1%-0.6%
TTM1.5%5Y2.3%-0.8%
5Y2.3%10Y2.2%+0.1%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4%2.8%-1.4%
TTM1.5%2.5%-1.0%
YOY2.1%2.7%-0.6%
5Y2.3%2.4%-0.1%
10Y2.2%2.7%-0.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of ConnectOne Bancorp Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient ConnectOne Bancorp Inc is operating .

  • Measures how much profit ConnectOne Bancorp Inc makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare ConnectOne Bancorp Inc to the Banks - Regional industry mean.
  • An Operating Margin of 35.3% means the company generated $0.35  for each $1 in revenue (before taxes).

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

  • The MRQ is 35.3%. The company is operating very efficient. +2
  • The TTM is 22.9%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ35.3%TTM22.9%+12.4%
TTM22.9%YOY75.2%-52.3%
TTM22.9%5Y63.8%-40.8%
5Y63.8%10Y67.8%-4.0%
4.3.2.2. Operating Ratio

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

  • Below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • An Operation Ratio of -0.06 means that the operating costs are $-0.06 for each $1 in net sales.

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

  • The MRQ is -0.057.
  • The TTM is 0.055. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ-0.057TTM0.055-0.112
TTM0.055YOY-0.281+0.336
TTM0.0555Y-0.040+0.095
5Y-0.04010Y0.117-0.157
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of ConnectOne Bancorp Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Banks - Regional industry mean).
  • A Current Ratio of 46.41 means the company has $46.41 in assets for each $1 in short-term debts.

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

  • The MRQ is 46.407. The company is very able to pay all its short-term debts. +2
  • The TTM is 11.640. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ46.407TTM11.640+34.767
TTM11.640YOY44.093-32.453
TTM11.6405Y228.496-216.856
5Y228.49610Y138.339+90.157
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM11.6402.176+9.464
YOY44.0932.383+41.710
5Y228.4961.117+227.379
10Y138.33911.601+126.738
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare ConnectOne Bancorp Inc to the Banks - Regional industry mean.
  • A Quick Ratio of 91.89 means the company can pay off $91.89 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 91.888. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 23.070. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ91.888TTM23.070+68.817
TTM23.070YOY85.807-62.736
TTM23.0705Y62.136-39.065
5Y62.13610Y36.081+26.055
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM23.070-0.015+23.085
YOY85.8072.384+83.423
5Y62.1360.682+61.454
10Y36.08117.526+18.555
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of ConnectOne Bancorp Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare ConnectOne Bancorp Inc to Banks - Regional industry mean.
  • A Debt to Asset Ratio of 0.87 means that ConnectOne Bancorp Inc assets are financed with 87.1% credit (debt) and the remaining percentage (100% - 87.1%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.871. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.875. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.871TTM0.875-0.003
TTM0.875YOY0.488+0.386
TTM0.8755Y0.797+0.077
5Y0.79710Y0.840-0.043
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8710.915-0.044
TTM0.8750.724+0.151
YOY0.4880.326+0.162
5Y0.7970.761+0.036
10Y0.8400.847-0.007
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare ConnectOne Bancorp Inc to the Banks - Regional industry mean.
  • A Debt to Equity ratio of 677.7% means that company has $6.78 debt for each $1 in shareholders equity.

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

  • The MRQ is 6.777. The company is unable to pay all its debts with equity. -1
  • The TTM is 6.980. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ6.777TTM6.980-0.203
TTM6.980YOY4.034+2.946
TTM6.9805Y6.407+0.573
5Y6.40710Y6.983-0.576
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ6.77710.715-3.938
TTM6.9808.867-1.887
YOY4.0343.978+0.056
5Y6.4079.345-2.938
10Y6.98311.610-4.627
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 ConnectOne Bancorp Inc generates.

  • Above 15 is considered overpriced but always compare ConnectOne Bancorp Inc to the Banks - Regional industry mean.
  • A PE ratio of 14.06 means the investor is paying $14.06 for every $1 in earnings.

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

  • The EOD is 12.897. Based on the earnings, the company is underpriced. +1
  • The MRQ is 14.059. Based on the earnings, the company is underpriced. +1
  • The TTM is 11.496. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD12.897MRQ14.059-1.162
MRQ14.059TTM11.496+2.562
TTM11.496YOY7.829+3.667
TTM11.4965Y9.902+1.594
5Y9.90210Y11.027-1.125
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD12.8974.011+8.886
MRQ14.0594.277+9.782
TTM11.4964.718+6.778
YOY7.8295.611+2.218
5Y9.9029.054+0.848
10Y11.0279.531+1.496
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 ConnectOne Bancorp Inc:

  • The EOD is -14.159. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -15.435. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 2.820. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-14.159MRQ-15.435+1.275
MRQ-15.435TTM2.820-18.255
TTM2.820YOY7.547-4.726
TTM2.8205Y0.605+2.216
5Y0.60510Y6.813-6.209
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD-14.1592.421-16.580
MRQ-15.4352.582-18.017
TTM2.820-0.320+3.140
YOY7.5470.514+7.033
5Y0.6050.452+0.153
10Y6.8130.106+6.707
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 ConnectOne Bancorp Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • A PB ratio of 0.78 means the investor is paying $0.78 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of ConnectOne Bancorp Inc:

  • The EOD is 0.714. Based on the equity, the company is cheap. +2
  • The MRQ is 0.779. Based on the equity, the company is cheap. +2
  • The TTM is 0.679. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.714MRQ0.779-0.064
MRQ0.779TTM0.679+0.099
TTM0.679YOY0.386+0.293
TTM0.6795Y0.784-0.105
5Y0.78410Y1.155-0.371
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD0.7140.453+0.261
MRQ0.7790.483+0.296
TTM0.6790.350+0.329
YOY0.3860.182+0.204
5Y0.7840.620+0.164
10Y1.1550.894+0.261
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 ConnectOne Bancorp Inc.

4.8.1. Institutions holding ConnectOne Bancorp Inc

Institutions are holding 71.668% of the shares of ConnectOne Bancorp Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30BlackRock Inc12.21220.002546858734043559.4442
2024-09-30FMR Inc7.95420.00473052056-394085-11.4355
2024-09-30Dimensional Fund Advisors, Inc.5.95720.01392285790178890.7888
2024-09-30Vanguard Group Inc5.5960.0012147209-37259-1.7056
2024-09-30State Street Corp2.59740.001996638-36203-3.5052
2024-09-30Goldman Sachs Group Inc2.57670.004988674-112383-10.2068
2024-09-30JPMorgan Chase & Co2.34070.0017898122-131643-12.7838
2024-09-30Geode Capital Management, LLC2.22180.001785250768800.8136
2024-09-30American Century Companies Inc1.88110.01057217718817213.9161
2024-09-30Bank of America Corp1.74850.0014670890272184.2286
2024-09-30Wellington Management Company LLP1.46970.00255639375639370
2024-09-30Hotchkis & Wiley Capital Management LLC1.38140.0441530060-108730-17.0212
2024-09-30Banc Funds Co LLC1.27461.329748908650001.0329
2024-09-30Nuveen Asset Management, LLC1.27020.0034487377-159449-24.651
2024-09-30Charles Schwab Investment Management Inc0.99690.0018382524-39706-9.4039
2024-09-30Northern Trust Corp0.95290.0015365645-2305-0.6264
2024-09-30Manufacturers Life Insurance Co0.80510.0068308933-13481-4.1813
2024-09-30Morgan Stanley - Brokerage Accounts0.73110.0005280532-25378-8.2959
2024-09-30Brandywine Global Investment Mgmt LLC0.72140.0476276821-184499-39.9937
2024-09-30Stieven Capital Advisors, L.p.0.6751.2272590002590000
Total 55.36412.707321243445+127330+0.6%

4.9.2. Funds holding ConnectOne Bancorp Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-30Vanguard Total Stock Mkt Idx Inv3.1190.00181196787-22600-1.8534
2024-12-31iShares Russell 2000 ETF2.80680.03431076994-4125-0.3815
2024-10-31Fidelity Advisor Small Cap I1.99150.896876415500
2024-10-31FIAM Small Cap Core CIT Cl B1.80170.353269130012010021.0259
2024-12-31Avantis US Small Cap Value ETF1.65710.095763585200
2024-09-30FIAM Small Cap Core Composite1.48870.2891571200410137.7356
2024-11-30DFA US Small Cap Value I1.37810.080952877100
2024-11-30Vanguard Institutional Extnd Mkt Idx Tr1.36780.011952481333870.6496
2024-10-31Fidelity Series Small Cap Opps1.09450.2242419970-94648-18.3919
2024-12-31SPDR® S&P Regional Banking ETF0.96590.16743706278840.2391
2024-10-31Fidelity Small Cap Index0.96590.033437060019670.5336
2024-12-31iShares Russell 2000 Value ETF0.92680.0661355625-9954-2.7228
2024-11-30BlackRock Advantage Small Cap Core Instl0.90920.214534886600
2024-10-31Fidelity Small Cap Stock0.86920.686333496-47102-12.3758
2024-11-30DFA US Targeted Value I0.74480.053228578600
2024-10-31Fidelity Stock Selector Small Cap0.72480.1545278124123004.6271
2024-09-30Goldman Sachs Small Cap Value A0.68710.5609263657-13596-4.9038
2024-09-30Nuveen Small Cap Value Equity0.67511.4991259048227369.6212
2024-11-30Nuveen Small Cap Value I0.67511.524325904800
2024-09-30Nuveen Small Cap Value SMA0.67511.4991259048227369.6212
Total 25.52428.44649793767+33098+0.3%

5.3. Insider Transactions

Insiders are holding 6.695% of the shares of ConnectOne Bancorp Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2023-11-16Stephen T BoswellBUY800018.95
2023-08-15William ThompsonBUY200020.25
2023-08-09Michael W KempnerSELL4750020.7
2023-05-26Daniel E RifkinBUY500013.85
2023-05-08Christopher J EwingBUY35014.5
2023-03-14Katherin Nukk-freemanBUY18118.72
2023-03-10Stephen T BoswellBUY1000020.95
2023-03-02Michael W KempnerSELL4100024.01
2023-02-13William ThompsonSELL120023.81
2022-11-17William ThompsonBUY100024.82
2022-11-14Stephen T BoswellBUY800024.88
2022-06-16Stephen T BoswellBUY600024.96
2022-02-18William ThompsonSELL280532.68
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets9,639,603
Total Liabilities8,400,107
Total Stockholder Equity1,239,496
 As reported
Total Liabilities 8,400,107
Total Stockholder Equity+ 1,239,496
Total Assets = 9,639,603

Assets

Total Assets9,639,603
Total Current Assets707,806
Long-term Assets9,754,088
Total Current Assets
Cash And Cash Equivalents 247,248
Short-term Investments 646,713
Net Receivables 46,951
Other Current Assets 294,199
Total Current Assets  (as reported)707,806
Total Current Assets  (calculated)1,235,111
+/- 527,305
Long-term Assets
Property Plant Equipment 43,279
Goodwill 208,372
Long Term Investments 667,112
Intangible Assets 4,935
Long-term Assets Other 8,830,390
Long-term Assets  (as reported)9,754,088
Long-term Assets  (calculated)9,754,088
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities15,252
Long-term Liabilities3,071,909
Total Stockholder Equity1,239,496
Total Current Liabilities
Short-term Debt 15,252
Other Current Liabilities 1,247,316
Total Current Liabilities  (as reported)15,252
Total Current Liabilities  (calculated)1,262,568
+/- 1,247,316
Long-term Liabilities
Long term Debt 821,951
Capital Lease Obligations 15,252
Long-term Liabilities  (as reported)3,071,909
Long-term Liabilities  (calculated)837,203
+/- 2,234,706
Total Stockholder Equity
Common Stock586,946
Retained Earnings 619,497
Accumulated Other Comprehensive Income -36,753
Total Stockholder Equity (as reported)1,239,496
Total Stockholder Equity (calculated)1,169,690
+/- 69,806
Other
Capital Stock697,873
Cash and Short Term Investments 707,806
Common Stock Shares Outstanding 38,525
Liabilities and Stockholders Equity 9,639,603
Net Debt 589,955
Net Invested Capital 1,950,520
Net Working Capital 692,554
Property Plant and Equipment Gross 43,279
Short Long Term Debt Total 837,203



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-31
> Total Assets 
344,000
0
372,300
347,800
347,800
455,000
446,700
459,200
483,300
480,300
480,800
473,100
473,100
488,300
466,500
470,100
496,700
496,600
510,900
509,624
518,958
534,147
543,337
569,553
587,652
591,558
606,027
689,603
721,128
741,254
763,467
823,436
875,911
883,013
857,151
921,824
913,230
933,355
930,965
1,009,015
1,023,986
1,178,568
1,172,755
1,114,829
991,403
1,072,713
1,030,426
1,051,384
1,048,966
1,001,622
987,790
1,017,645
995,167
986,436
1,042,778
1,023,293
1,121,013
1,341,603
1,349,516
1,196,824
1,187,655
1,195,819
1,221,278
1,207,385
1,288,646
1,307,438
1,376,517
1,432,738
1,476,595
1,501,022
1,612,079
1,629,765
1,609,795
1,605,698
1,644,416
1,673,082
1,676,160
1,665,809
3,356,257
3,448,572
3,505,891
3,660,057
3,838,253
4,016,721
4,091,000
4,262,914
4,327,804
4,426,348
4,460,816
4,681,280
4,844,755
5,108,442
5,158,368
5,275,368
5,368,641
5,462,092
6,048,976
6,109,066
6,161,269
6,174,032
7,279,327
7,617,184
7,449,559
7,547,339
7,449,639
7,710,082
7,949,514
8,129,480
8,334,301
8,841,506
9,478,252
9,644,948
9,960,467
9,723,963
9,678,885
9,855,603
9,853,964
9,723,731
9,639,603
9,639,6039,723,7319,853,9649,855,6039,678,8859,723,9639,960,4679,644,9489,478,2528,841,5068,334,3018,129,4807,949,5147,710,0827,449,6397,547,3397,449,5597,617,1847,279,3276,174,0326,161,2696,109,0666,048,9765,462,0925,368,6415,275,3685,158,3685,108,4424,844,7554,681,2804,460,8164,426,3484,327,8044,262,9144,091,0004,016,7213,838,2533,660,0573,505,8913,448,5723,356,2571,665,8091,676,1601,673,0821,644,4161,605,6981,609,7951,629,7651,612,0791,501,0221,476,5951,432,7381,376,5171,307,4381,288,6461,207,3851,221,2781,195,8191,187,6551,196,8241,349,5161,341,6031,121,0131,023,2931,042,778986,436995,1671,017,645987,7901,001,6221,048,9661,051,3841,030,4261,072,713991,4031,114,8291,172,7551,178,5681,023,9861,009,015930,965933,355913,230921,824857,151883,013875,911823,436763,467741,254721,128689,603606,027591,558587,652569,553543,337534,147518,958509,624510,900496,600496,700470,100466,500488,300473,100473,100480,800480,300483,300459,200446,700455,000347,800347,800372,3000344,000
   > Total Current Assets 
39,500
0
22,700
0
33,800
54,200
33,400
445,400
469,700
467,200
467,900
460,600
460,600
476,100
454,200
457,600
484,200
483,700
498,200
497,110
506,669
522,023
531,411
557,094
575,381
579,239
592,960
675,827
706,510
726,597
748,794
270,750
289,567
311,074
352,563
384,889
398,049
406,895
419,419
411,616
431,726
555,221
553,807
550,365
547,601
604,572
594,529
633,510
624,044
599,742
608,919
668,828
678,838
686,974
722,752
744,981
819,581
927,212
938,217
863,812
830,907
871,389
828,613
799,409
848,581
858,915
888,216
916,769
922,836
941,813
1,015,539
1,044,465
1,043,186
1,018,843
1,047,478
1,104,217
1,143,844
1,149,863
2,659,309
2,762,971
2,827,199
2,991,898
3,215,261
3,424,745
3,508,044
3,668,070
3,818,043
3,901,986
3,937,277
4,108,909
4,273,880
4,503,226
4,553,296
4,695,469
4,778,411
4,871,890
5,322,665
5,451,111
5,520,272
5,555,739
6,538,175
6,909,872
6,710,415
6,780,381
6,732,809
6,978,276
7,214,441
834,195
7,757,180
8,201,710
8,805,146
949,261
1,237,718
366,161
300,093
291,822
327,314
341,775
707,806
707,806341,775327,314291,822300,093366,1611,237,718949,2618,805,1468,201,7107,757,180834,1957,214,4416,978,2766,732,8096,780,3816,710,4156,909,8726,538,1755,555,7395,520,2725,451,1115,322,6654,871,8904,778,4114,695,4694,553,2964,503,2264,273,8804,108,9093,937,2773,901,9863,818,0433,668,0703,508,0443,424,7453,215,2612,991,8982,827,1992,762,9712,659,3091,149,8631,143,8441,104,2171,047,4781,018,8431,043,1861,044,4651,015,539941,813922,836916,769888,216858,915848,581799,409828,613871,389830,907863,812938,217927,212819,581744,981722,752686,974678,838668,828608,919599,742624,044633,510594,529604,572547,601550,365553,807555,221431,726411,616419,419406,895398,049384,889352,563311,074289,567270,750748,794726,597706,510675,827592,960579,239575,381557,094531,411522,023506,669497,110498,200483,700484,200457,600454,200476,100460,600460,600467,900467,200469,700445,40033,40054,20033,800022,700039,500
       Cash And Cash Equivalents 
35,500
0
18,800
30,200
30,200
49,700
28,500
43,100
25,700
18,400
15,800
26,100
26,100
33,800
12,500
16,000
34,300
11,600
12,400
18,675
16,473
15,053
16,476
22,274
21,843
15,887
17,513
29,668
16,899
19,728
19,351
23,220
26,725
24,082
25,344
16,509
20,865
18,160
17,257
12,033
14,824
32,001
26,008
19,343
21,957
17,007
18,431
34,088
19,245
24,363
15,277
20,541
15,155
16,172
15,952
15,031
90,634
176,784
172,401
89,168
66,863
97,651
75,478
37,497
80,129
109,467
113,080
111,101
78,207
85,668
102,108
106,138
116,755
61,959
33,557
82,692
106,282
92,617
138,013
126,847
88,543
125,483
158,521
200,895
118,259
175,113
233,794
200,399
161,869
146,508
141,262
149,582
142,787
176,169
155,848
172,366
172,548
185,650
194,009
201,483
282,809
349,361
256,119
303,756
260,092
349,417
413,195
265,536
311,544
299,320
333,844
268,315
562,416
319,924
253,298
242,714
277,583
293,513
247,248
247,248293,513277,583242,714253,298319,924562,416268,315333,844299,320311,544265,536413,195349,417260,092303,756256,119349,361282,809201,483194,009185,650172,548172,366155,848176,169142,787149,582141,262146,508161,869200,399233,794175,113118,259200,895158,521125,48388,543126,847138,01392,617106,28282,69233,55761,959116,755106,138102,10885,66878,207111,101113,080109,46780,12937,49775,47897,65166,86389,168172,401176,78490,63415,03115,95216,17215,15520,54115,27724,36319,24534,08818,43117,00721,95719,34326,00832,00114,82412,03317,25718,16020,86516,50925,34424,08226,72523,22019,35119,72816,89929,66817,51315,88721,84322,27416,47615,05316,47318,67512,40011,60034,30016,00012,50033,80026,10026,10015,80018,40025,70043,10028,50049,70030,20030,20018,800035,500
       Short-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
419,525
151,088
145,409
0
138,109
136,224
136,881
250,603
256,026
249,625
229,517
314,194
281,746
253,780
284,349
242,714
266,032
378,895
376,097
0
322,309
294,277
362,683
0
410,376
377,214
388,858
414,507
5,823
467,190
509,605
496,815
458,004
419,773
413,147
323,070
287,471
266,959
307,502
289,532
276,121
264,098
224,214
195,770
191,331
208,266
338,459
353,290
352,476
402,130
400,516
435,284
424,322
400,015
410,039
412,034
516,539
441,911
425,849
404,701
446,738
418,426
453,015
487,955
442,023
458,933
462,884
534,507
512,030
675,941
623,629
634,884
629,001
612,819
581,867
617,162
619,397
620,579
646,713
646,713620,579619,397617,162581,867612,819629,001634,884623,629675,941512,030534,507462,884458,933442,023487,955453,015418,426446,738404,701425,849441,911516,539412,034410,039400,015424,322435,284400,516402,130352,476353,290338,459208,266191,331195,770224,214264,098276,121289,532307,502266,959287,471323,070413,147419,773458,004496,815509,605467,1905,823414,507388,858377,214410,3760362,683294,277322,3090376,097378,895266,032242,714284,349253,780281,746314,194229,517249,625256,026250,603136,881136,224138,1090145,409151,088419,5250000000000000000000000000000000000000000
       Net Receivables 
4,000
0
3,900
3,600
3,600
4,500
4,900
4,400
4,800
4,800
4,700
4,400
4,400
4,500
4,200
4,100
4,500
4,500
5,100
4,727
4,961
5,122
5,234
5,839
5,226
5,627
5,121
4,542
5,265
4,935
5,078
4,439
4,913
4,752
4,952
4,485
4,754
4,452
4,943
4,533
5,182
5,649
5,874
5,875
5,105
4,925
5,252
4,932
5,035
4,880
5,163
4,535
4,495
4,147
4,555
4,154
4,273
4,671
4,642
4,033
4,068
3,838
4,091
4,134
4,756
5,229
5,616
6,219
11,787
6,465
6,428
6,849
7,141
6,850
9,553
15,561
6,341
6,414
10,976
11,700
11,513
12,055
11,662
12,545
12,604
12,726
12,497
12,965
12,701
13,194
14,841
15,470
16,020
16,754
17,690
18,214
21,198
21,272
21,024
20,949
24,317
29,894
34,326
35,317
35,249
34,001
33,610
34,152
34,081
34,615
38,940
46,062
46,301
46,237
46,795
49,108
49,731
48,262
46,951
46,95148,26249,73149,10846,79546,23746,30146,06238,94034,61534,08134,15233,61034,00135,24935,31734,32629,89424,31720,94921,02421,27221,19818,21417,69016,75416,02015,47014,84113,19412,70112,96512,49712,72612,60412,54511,66212,05511,51311,70010,9766,4146,34115,5619,5536,8507,1416,8496,4286,46511,7876,2195,6165,2294,7564,1344,0913,8384,0684,0334,6424,6714,2734,1544,5554,1474,4954,5355,1634,8805,0354,9325,2524,9255,1055,8755,8745,6495,1824,5334,9434,4524,7544,4854,9524,7524,9134,4395,0784,9355,2654,5425,1215,6275,2265,8395,2345,1224,9614,7275,1004,5004,5004,1004,2004,5004,4004,4004,7004,8004,8004,4004,9004,5003,6003,6003,90004,000
       Other Current Assets 
0
0
0
0
0
0
0
397,900
439,200
444,000
447,400
430,100
430,100
437,800
437,500
437,500
445,400
467,600
480,700
473,708
485,235
501,848
509,701
528,981
548,312
557,725
570,326
641,617
684,346
701,934
724,365
243,091
257,929
282,240
322,267
363,895
372,430
384,283
397,219
395,050
411,720
517,571
521,925
525,147
520,539
582,640
570,846
594,490
599,764
570,499
588,479
643,752
659,188
666,655
702,245
725,796
724,674
745,757
761,174
770,611
759,976
769,900
749,044
757,778
763,696
744,219
769,520
799,449
832,842
849,680
907,003
434,663
461,286
530,261
591,221
682,894
743,750
783,873
2,202,818
2,334,892
2,451,022
2,590,262
2,820,864
3,015,535
3,185,850
3,271,965
3,233,293
3,335,332
3,410,231
3,547,077
3,717,261
3,902,890
3,970,167
4,102,531
4,194,834
4,269,276
4,612,380
4,802,278
4,879,390
4,928,606
5,784,311
6,112,191
5,966,955
5,953,353
5,995,445
6,135,925
6,304,752
299,688
6,899,525
7,191,834
373,048
314,641
608,717
366,161
300,093
291,822
327,314
341,775
294,199
294,199341,775327,314291,822300,093366,161608,717314,641373,0487,191,8346,899,525299,6886,304,7526,135,9255,995,4455,953,3535,966,9556,112,1915,784,3114,928,6064,879,3904,802,2784,612,3804,269,2764,194,8344,102,5313,970,1673,902,8903,717,2613,547,0773,410,2313,335,3323,233,2933,271,9653,185,8503,015,5352,820,8642,590,2622,451,0222,334,8922,202,818783,873743,750682,894591,221530,261461,286434,663907,003849,680832,842799,449769,520744,219763,696757,778749,044769,900759,976770,611761,174745,757724,674725,796702,245666,655659,188643,752588,479570,499599,764594,490570,846582,640520,539525,147521,925517,571411,720395,050397,219384,283372,430363,895322,267282,240257,929243,091724,365701,934684,346641,617570,326557,725548,312528,981509,701501,848485,235473,708480,700467,600445,400437,500437,500437,800430,100430,100447,400444,000439,200397,9000000000
   > Long-term Assets 
211,900
0
251,500
0
217,200
281,800
295,400
13,800
13,600
13,100
12,900
12,500
12,500
12,200
12,300
12,500
12,500
12,900
12,700
12,514
12,289
12,124
11,926
12,459
12,271
12,319
13,067
13,776
14,618
14,657
14,673
552,686
586,344
571,939
504,588
536,935
515,181
526,460
511,546
597,399
592,260
623,347
618,948
564,464
443,802
468,141
435,897
417,874
424,922
401,880
378,871
348,817
316,329
299,462
320,026
278,312
301,432
414,391
411,299
333,012
356,748
324,430
392,665
407,976
440,065
448,523
488,301
515,969
553,759
559,209
596,540
585,300
566,609
586,855
596,938
568,865
532,316
515,946
696,948
685,601
678,692
668,159
622,992
591,976
582,956
594,844
509,761
524,362
523,539
572,371
570,875
605,216
605,072
579,899
590,230
590,202
726,311
657,955
640,997
618,293
741,152
707,312
739,144
766,958
716,830
731,806
735,073
805,719
781,343
947,636
878,437
904,358
901,482
883,677
853,799
9,563,781
9,526,650
9,381,956
9,754,088
9,754,0889,381,9569,526,6509,563,781853,799883,677901,482904,358878,437947,636781,343805,719735,073731,806716,830766,958739,144707,312741,152618,293640,997657,955726,311590,202590,230579,899605,072605,216570,875572,371523,539524,362509,761594,844582,956591,976622,992668,159678,692685,601696,948515,946532,316568,865596,938586,855566,609585,300596,540559,209553,759515,969488,301448,523440,065407,976392,665324,430356,748333,012411,299414,391301,432278,312320,026299,462316,329348,817378,871401,880424,922417,874435,897468,141443,802564,464618,948623,347592,260597,399511,546526,460515,181536,935504,588571,939586,344552,68614,67314,65714,61813,77613,06712,31912,27112,45911,92612,12412,28912,51412,70012,90012,50012,50012,30012,20012,50012,50012,90013,10013,60013,800295,400281,800217,2000251,5000211,900
       Property Plant Equipment 
7,300
0
7,500
7,500
7,500
9,400
9,900
10,100
10,000
9,600
9,400
9,100
9,100
9,000
9,200
9,400
9,500
10,000
9,900
9,778
9,633
9,549
9,432
10,045
9,938
10,067
10,895
11,685
12,527
12,566
12,582
12,976
13,190
13,697
13,499
15,610
15,487
15,988
16,933
17,622
17,557
18,110
18,354
18,343
18,259
18,425
18,621
18,829
18,314
18,400
17,662
17,419
17,404
18,203
18,545
18,488
18,313
18,430
18,155
17,860
17,635
13,349
13,178
12,937
12,747
12,578
12,386
12,327
12,266
12,218
13,564
13,563
13,544
13,456
13,472
13,681
13,833
14,013
20,900
20,653
20,358
21,252
21,523
22,333
22,652
22,477
22,112
22,075
22,259
21,630
21,917
21,659
21,039
20,389
20,998
19,062
35,461
36,178
35,543
34,373
59,788
54,874
52,752
46,267
42,765
41,315
40,637
40,049
39,179
39,200
38,715
37,979
39,144
37,967
39,661
42,786
41,552
42,240
43,279
43,27942,24041,55242,78639,66137,96739,14437,97938,71539,20039,17940,04940,63741,31542,76546,26752,75254,87459,78834,37335,54336,17835,46119,06220,99820,38921,03921,65921,91721,63022,25922,07522,11222,47722,65222,33321,52321,25220,35820,65320,90014,01313,83313,68113,47213,45613,54413,56313,56412,21812,26612,32712,38612,57812,74712,93713,17813,34917,63517,86018,15518,43018,31318,48818,54518,20317,40417,41917,66218,40018,31418,82918,62118,42518,25918,34318,35418,11017,55717,62216,93315,98815,48715,61013,49913,69713,19012,97612,58212,56612,52711,68510,89510,0679,93810,0459,4329,5499,6339,7789,90010,0009,5009,4009,2009,0009,1009,1009,4009,60010,00010,1009,9009,4007,5007,5007,50007,300
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,656
2,575
2,494
2,414
2,333
2,252
2,172
2,091
2,091
2,091
2,091
2,091
2,091
2,091
2,091
2,091
2,091
2,091
2,091
2,091
2,091
16,776
16,745
0
0
0
0
16,804
0
0
16,804
16,804
0
0
16,804
16,804
0
0
0
16,804
16,804
16,804
16,804
16,804
16,804
16,804
16,804
16,902
16,804
16,804
16,804
16,804
16,804
16,804
16,804
16,804
16,804
16,804
145,908
145,909
145,909
145,909
145,909
145,909
145,909
145,909
145,909
145,909
145,909
145,909
145,909
145,909
145,909
145,909
145,909
145,909
156,243
162,574
162,574
162,574
208,379
208,372
208,372
208,372
208,372
208,372
208,372
208,372
208,372
208,372
208,372
208,372
208,372
208,372
208,372
208,372
208,372
208,372
208,372
208,372208,372208,372208,372208,372208,372208,372208,372208,372208,372208,372208,372208,372208,372208,372208,372208,372208,372208,379162,574162,574162,574156,243145,909145,909145,909145,909145,909145,909145,909145,909145,909145,909145,909145,909145,909145,909145,909145,909145,909145,90816,80416,80416,80416,80416,80416,80416,80416,80416,80416,80416,90216,80416,80416,80416,80416,80416,80416,80416,80400016,80416,8040016,80416,8040016,804000016,74516,7762,0912,0912,0912,0912,0912,0912,0912,0912,0912,0912,0912,0912,0912,0912,1722,2522,3332,4142,4942,5752,65600000000000000000000
       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
0
0
0
730,116
782,214
819,232
851,036
860,683
917,316
938,799
949,677
1,030,211
1,101,105
1,166,116
1,191,307
1,213,810
2,633,656
2,750,271
2,857,396
2,981,929
3,162,313
3,299,040
3,455,808
3,559,964
3,423,599
3,528,719
3,607,597
3,784,875
3,948,805
4,165,091
4,228,719
4,339,895
4,439,411
4,506,138
4,947,725
5,063,946
5,117,083
5,108,484
5,987,566
6,305,755
6,185,292
6,161,791
455,223
472,156
6,966,933
548,301
525,228
691,934
8,440,706
650,695
647,026
630,769
599,544
635,726
638,854
640,322
667,112
667,112640,322638,854635,726599,544630,769647,026650,6958,440,706691,934525,228548,3016,966,933472,156455,2236,161,7916,185,2926,305,7555,987,5665,108,4845,117,0835,063,9464,947,7254,506,1384,439,4114,339,8954,228,7194,165,0913,948,8053,784,8753,607,5973,528,7193,423,5993,559,9643,455,8083,299,0403,162,3132,981,9292,857,3962,750,2712,633,6561,213,8101,191,3071,166,1161,101,1051,030,211949,677938,799917,316860,683851,036819,232782,214730,11600000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,656
2,575
2,494
2,414
2,333
2,252
2,172
2,091
2,091
2,091
2,091
2,091
2,091
2,091
2,091
2,091
2,091
2,091
2,091
2,091
2,091
17,479
17,448
17,437
17,406
17,375
17,346
17,312
17,283
17,256
17,230
17,204
17,179
17,154
17,132
17,110
17,087
17,066
17,047
17,028
205
17,218
16,974
16,959
16,942
16,927
16,915
16,902
16,889
16,877
16,868
54
16,849
16,840
16,833
24
16,821
16,815
5,070
4,825
4,584
4,343
4,125
3,908
3,691
3,474
3,281
3,088
2,895
2,702
2,533
2,364
2,195
2,027
1,882
1,737
6,504
6,140
5,800
5,460
12,884
12,233
11,605
10,977
10,470
9,963
9,480
8,997
8,564
8,130
7,721
7,312
6,940
6,569
6,222
5,874
5,553
5,232
4,935
4,9355,2325,5535,8746,2226,5696,9407,3127,7218,1308,5648,9979,4809,96310,47010,97711,60512,23312,8845,4605,8006,1406,5041,7371,8822,0272,1952,3642,5332,7022,8953,0883,2813,4743,6913,9084,1254,3434,5844,8255,07016,81516,8212416,83316,84016,8495416,86816,87716,88916,90216,91516,92716,94216,95916,97417,21820517,02817,04717,06617,08717,11017,13217,15417,17917,20417,23017,25617,28317,31217,34617,37517,40617,43717,44817,4792,0912,0912,0912,0912,0912,0912,0912,0912,0912,0912,0912,0912,0912,0912,1722,2522,3332,4142,4942,5752,65600000000000000000000
       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
0
0
0
678,226
618,530
637,488
612,299
754,447
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000754,447612,299637,488618,530678,226000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
92,600
0
98,100
0
96,800
119,000
117,900
0
0
0
0
0
0
0
0
0
0
0
0
0
316,236
322,929
319,575
339,891
329,034
348,784
367,859
439,205
469,015
442,766
507,259
1,376,122
1,462,255
1,454,952
1,361,739
1,458,759
1,428,411
1,459,815
1,442,511
1,606,414
1,616,246
1,801,915
1,791,703
1,679,293
1,435,205
1,540,854
1,466,323
1,469,258
1,473,888
1,403,502
1,366,661
1,366,462
1,311,496
1,285,898
1,362,804
1,301,605
1,422,445
1,755,994
1,760,815
1,529,836
1,544,403
1,520,249
1,613,943
1,615,361
1,728,711
1,755,961
1,864,818
1,948,707
2,030,354
2,060,231
2,208,619
2,215,065
2,176,404
2,192,553
2,241,354
2,241,947
2,208,476
2,181,755
4,053,205
4,134,173
4,184,583
4,328,216
4,461,245
4,608,697
4,673,956
4,857,758
4,837,565
4,950,710
4,984,355
5,253,651
5,415,630
5,713,658
5,763,440
5,855,267
5,958,871
6,052,294
6,775,287
6,767,021
6,802,266
6,792,325
8,020,479
8,324,496
8,188,703
8,314,297
8,166,469
8,441,888
8,684,587
6,489,566
-204,222
-307,840
-205,331
7,791,329
7,821,267
8,474,125
8,524,993
0
0
0
-822,291
-822,2910008,524,9938,474,1257,821,2677,791,329-205,331-307,840-204,2226,489,5668,684,5878,441,8888,166,4698,314,2978,188,7038,324,4968,020,4796,792,3256,802,2666,767,0216,775,2876,052,2945,958,8715,855,2675,763,4405,713,6585,415,6305,253,6514,984,3554,950,7104,837,5654,857,7584,673,9564,608,6974,461,2454,328,2164,184,5834,134,1734,053,2052,181,7552,208,4762,241,9472,241,3542,192,5532,176,4042,215,0652,208,6192,060,2312,030,3541,948,7071,864,8181,755,9611,728,7111,615,3611,613,9431,520,2491,544,4031,529,8361,760,8151,755,9941,422,4451,301,6051,362,8041,285,8981,311,4961,366,4621,366,6611,403,5021,473,8881,469,2581,466,3231,540,8541,435,2051,679,2931,791,7031,801,9151,616,2461,606,4141,442,5111,459,8151,428,4111,458,7591,361,7391,454,9521,462,2551,376,122507,259442,766469,015439,205367,859348,784329,034339,891319,575322,929316,2360000000000000117,900119,00096,800098,100092,600
> Total Liabilities 
318,800
0
345,500
320,100
320,100
426,500
417,300
429,000
452,600
448,700
448,400
439,700
439,700
453,300
429,900
433,500
459,900
459,800
474,100
473,111
481,718
496,099
506,726
530,371
546,532
549,412
561,838
645,307
675,502
692,431
713,431
772,382
823,495
827,021
805,766
867,644
855,414
882,218
863,252
940,372
957,104
1,076,884
1,072,687
1,015,340
893,072
978,495
933,749
953,771
950,803
905,809
894,060
932,367
909,766
906,043
962,154
941,580
1,031,584
1,252,145
1,257,308
1,094,273
1,083,052
1,088,400
1,099,121
1,086,428
1,164,062
1,177,334
1,242,709
1,296,822
1,334,514
1,353,039
1,454,894
1,469,074
1,445,042
1,444,413
1,479,278
1,504,498
1,502,347
1,487,531
2,915,357
3,002,353
3,049,697
3,196,075
3,367,107
3,539,377
3,616,273
3,778,500
3,828,216
3,895,316
3,920,539
4,135,107
4,287,064
4,543,005
4,594,102
4,696,811
4,773,770
4,848,165
5,366,581
5,409,842
5,441,109
5,442,842
6,425,617
6,749,443
6,558,823
6,632,029
6,514,002
6,745,122
6,851,081
7,005,268
7,195,782
7,698,359
8,329,957
8,466,197
8,769,497
916,795
979,327
8,638,983
8,637,355
8,499,504
8,400,107
8,400,1078,499,5048,637,3558,638,983979,327916,7958,769,4978,466,1978,329,9577,698,3597,195,7827,005,2686,851,0816,745,1226,514,0026,632,0296,558,8236,749,4436,425,6175,442,8425,441,1095,409,8425,366,5814,848,1654,773,7704,696,8114,594,1024,543,0054,287,0644,135,1073,920,5393,895,3163,828,2163,778,5003,616,2733,539,3773,367,1073,196,0753,049,6973,002,3532,915,3571,487,5311,502,3471,504,4981,479,2781,444,4131,445,0421,469,0741,454,8941,353,0391,334,5141,296,8221,242,7091,177,3341,164,0621,086,4281,099,1211,088,4001,083,0521,094,2731,257,3081,252,1451,031,584941,580962,154906,043909,766932,367894,060905,809950,803953,771933,749978,495893,0721,015,3401,072,6871,076,884957,104940,372863,252882,218855,414867,644805,766827,021823,495772,382713,431692,431675,502645,307561,838549,412546,532530,371506,726496,099481,718473,111474,100459,800459,900433,500429,900453,300439,700439,700448,400448,700452,600429,000417,300426,500320,100320,100345,5000318,800
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
50,000
40,000
20,000
35,000
50,000
60,000
60,000
60,000
635,300
665,500
682,400
703,400
65,000
813,500
817,000
795,800
852,600
840,400
867,200
848,300
101,357
136,482
164,934
202,542
23,900
4,900
29,373
89,635
2,000
1,228
26,326
10,202
1,123
1,026
10,900
8,000
15,000
26,951
24,122
52,171
46,109
40,217
42,662
36,386
41,855
35,917
36,182
2,999
1,291,600
3,968
1,652
50
1,463,900
1,439,800
1,439,200
1,474,100
1,499,300
1,497,100
1,432,300
2,909,200
2,997,200
3,044,500
3,140,900
3,311,900
3,484,300
3,561,900
3,724,100
3,773,700
3,840,800
3,865,900
4,080,500
4,232,400
4,488,300
4,465,800
4,568,400
4,645,300
4,719,609
16,719
17,787
17,148
5,313,957
28,731
27,648
26,726
5,959,224
15,260
14,235
12,437
5,134,948
11,773
12,116
11,454
6,991,931
10,717
10,007
12,424
5,470,399
6,987,458
6,496,818
15,252
15,2526,496,8186,987,4585,470,39912,42410,00710,7176,991,93111,45412,11611,7735,134,94812,43714,23515,2605,959,22426,72627,64828,7315,313,95717,14817,78716,7194,719,6094,645,3004,568,4004,465,8004,488,3004,232,4004,080,5003,865,9003,840,8003,773,7003,724,1003,561,9003,484,3003,311,9003,140,9003,044,5002,997,2002,909,2001,432,3001,497,1001,499,3001,474,1001,439,2001,439,8001,463,900501,6523,9681,291,6002,99936,18235,91741,85536,38642,66240,21746,10952,17124,12226,95115,0008,00010,9001,0261,12310,20226,3261,2282,00089,63529,3734,90023,900202,542164,934136,482101,357848,300867,200840,400852,600795,800817,000813,50065,000703,400682,400665,500635,30060,00060,00060,00050,00035,00020,00040,00050,0000000000000000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
50,000
40,000
20,000
35,000
50,000
60,000
60,000
60,000
60,000
60,000
60,000
65,000
65,000
0
0
0
0
0
0
0
101,357
136,482
164,934
202,542
23,900
4,900
29,373
89,635
2,000
1,228
26,326
10,202
1,123
1,026
10,900
8,000
15,000
26,951
24,122
52,171
46,109
40,217
42,662
36,386
41,855
35,917
32,374
161,000
161,000
161,000
107
50
496,815
458,004
419,773
413,147
323,070
287,471
266,959
307,502
289,532
276,121
264,098
224,214
195,770
191,331
208,266
338,459
353,290
352,476
402,130
400,516
435,284
424,322
400,015
410,039
412,034
16,719
17,787
17,148
404,701
28,731
27,648
26,726
0
15,260
14,235
12,437
390,549
11,773
12,116
11,454
832,958
10,717
10,007
12,424
884,046
725,000
603,587
15,252
15,252603,587725,000884,04612,42410,00710,717832,95811,45412,11611,773390,54912,43714,23515,260026,72627,64828,731404,70117,14817,78716,719412,034410,039400,015424,322435,284400,516402,130352,476353,290338,459208,266191,331195,770224,214264,098276,121289,532307,502266,959287,471323,070413,147419,773458,004496,81550107161,000161,000161,00032,37435,91741,85536,38642,66240,21746,10952,17124,12226,95115,0008,00010,9001,0261,12310,20226,3261,2282,00089,63529,3734,90023,900202,542164,934136,482101,357000000065,00065,00060,00060,00060,00060,00060,00060,00050,00035,00020,00040,00050,0000000000000000000000
       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
0
0
0
500,708
0
0
0
270,587
0
496,414
481,337
231,280
491,226
680,789
415,124
505,077
525,032
458,995
459,979
405,001
0
0
0
400,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000400,000000405,001459,979458,995525,032505,077415,124680,789491,226231,280481,337496,4140270,587000500,7080000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
405,853
426,889
430,839
425,296
444,182
424,800
429,319
497,833
538,540
546,003
550,545
616,351
580,096
580,951
580,017
632,921
598,714
633,316
608,949
702,272
695,984
721,206
681,278
700,601
652,401
772,963
731,727
726,771
722,648
678,011
650,999
699,070
622,924
621,190
677,144
659,537
768,379
955,142
961,157
813,705
792,510
802,459
836,902
860,332
934,646
3,808
2,999
9,252
3,968
1,545
10,676
10,997
11,664
12,364
13,806
11,338
11,307
11,756
2,469,168
26,038
2,496,011
2,569,231
2,666,624
21,669
2,893,071
3,200,993
3,268,949
20,231
3,355,477
3,430,373
3,623,769
23,101
3,749,587
3,939,424
4,015,317
27,516
4,617,812
4,666,018
4,782,703
4,767,542
5,509,192
5,826,861
5,798,756
5,959,224
5,951,334
6,192,513
6,398,338
6,332,953
6,560,405
6,617,599
7,310,510
7,356,622
7,753,176
0
0
0
0
0
0
0000007,753,1767,356,6227,310,5106,617,5996,560,4056,332,9536,398,3386,192,5135,951,3345,959,2245,798,7565,826,8615,509,1924,767,5424,782,7034,666,0184,617,81227,5164,015,3173,939,4243,749,58723,1013,623,7693,430,3733,355,47720,2313,268,9493,200,9932,893,07121,6692,666,6242,569,2312,496,01126,0382,469,16811,75611,30711,33813,80612,36411,66410,99710,6761,5453,9689,2522,9993,808934,646860,332836,902802,459792,510813,705961,157955,142768,379659,537677,144621,190622,924699,070650,999678,011722,648726,771731,727772,963652,401700,601681,278721,206695,984702,272608,949633,316598,714632,921580,017580,951580,096616,351550,545546,003538,540497,833429,319424,800444,182425,296430,839426,889405,85300000000000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-50,000
-40,000
-20,000
-35,000
-50,000
-60,000
-60,000
-60,000
575,300
605,500
622,400
638,400
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
965,676
-2,999
1,121,415
-3,968
1,174,649
1,293,013
1,306,922
1,282,223
1,280,894
1,314,317
1,342,005
1,339,885
1,274,620
2,469,168
2,475,607
2,496,011
2,569,231
2,666,624
2,790,966
2,893,071
3,200,993
3,268,949
3,344,271
3,355,477
3,430,373
3,623,769
3,795,128
3,749,587
3,905,410
3,988,765
4,092,092
4,593,998
4,641,143
4,751,234
4,767,542
5,509,192
5,826,861
202,552
5,959,224
5,951,334
6,192,513
6,398,338
4,744,399
6,560,405
6,617,599
7,310,510
6,158,973
7,753,176
7,538,297
0
-884,046
-725,000
-603,587
1,247,316
1,247,316-603,587-725,000-884,04607,538,2977,753,1766,158,9737,310,5106,617,5996,560,4054,744,3996,398,3386,192,5135,951,3345,959,224202,5525,826,8615,509,1924,767,5424,751,2344,641,1434,593,9984,092,0923,988,7653,905,4103,749,5873,795,1283,623,7693,430,3733,355,4773,344,2713,268,9493,200,9932,893,0712,790,9662,666,6242,569,2312,496,0112,475,6072,469,1681,274,6201,339,8851,342,0051,314,3171,280,8941,282,2231,306,9221,293,0131,174,649-3,9681,121,415-2,999965,6760000000000000000000000000000000000638,400622,400605,500575,300-60,000-60,000-60,000-50,000-35,000-20,000-40,000-50,0000000000000000000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
40,000
40,000
40,000
55,000
0
0
0
0
0
0
0
0
10,000
10,000
10,000
10,000
10,000
145,000
135,000
135,000
130,000
155,000
115,000
115,000
130,465
120,465
184,020
183,424
187,335
186,241
173,147
15,465
180,146
179,821
144,676
139,636
173,600
218,563
218,526
228,489
228,452
228,414
228,376
228,338
228,299
218,260
206,221
196,182
176,155
166,155
166,155
166,155
166,155
166,155
166,155
151,155
151,155
151,155
151,155
151,155
151,155
151,155
201,155
2,915,357
469,708
530,303
603,913
676,829
726,742
700,893
550,855
535,827
530,814
545,801
680,789
639,781
724,776
823,342
757,387
758,453
728,557
748,769
743,824
658,406
645,627
884,554
897,186
735,503
646,628
527,694
520,497
418,537
633,561
576,970
1,040,183
8,318,503
8,466,197
8,758,780
916,795
979,327
3,168,584
1,649,897
2,002,686
3,071,909
3,071,9092,002,6861,649,8973,168,584979,327916,7958,758,7808,466,1978,318,5031,040,183576,970633,561418,537520,497527,694646,628735,503897,186884,554645,627658,406743,824748,769728,557758,453757,387823,342724,776639,781680,789545,801530,814535,827550,855700,893726,742676,829603,913530,303469,7082,915,357201,155151,155151,155151,155151,155151,155151,155151,155166,155166,155166,155166,155166,155166,155176,155196,182206,221218,260228,299228,338228,376228,414228,452228,489218,526218,563173,600139,636144,676179,821180,14615,465173,147186,241187,335183,424184,020120,465130,465115,000115,000155,000130,000135,000135,000145,00010,00010,00010,00010,00010,0000000000055,00040,00040,00040,000000000000000000
       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
0
0
0
5,155
5,155
5,155
5,155
5,155
5,155
5,155
151,155
151,155
151,155
5,155
151,155
201,155
426,115
500,708
530,303
603,913
676,829
726,742
700,893
550,855
535,827
530,814
545,801
680,789
639,781
724,776
823,342
757,387
758,453
728,557
732,050
726,037
641,258
629,178
128,967
202,476
202,552
202,648
152,724
152,800
152,875
152,951
153,027
153,103
153,179
153,255
79,060
79,187
0
0
0
0
0
0000079,18779,060153,255153,179153,103153,027152,951152,875152,800152,724202,648202,552202,476128,967629,178641,258726,037732,050728,557758,453757,387823,342724,776639,781680,789545,801530,814535,827550,855700,893726,742676,829603,913530,303500,708426,115201,155151,1555,155151,155151,155151,1555,1555,1555,1555,1555,1555,1555,15500000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,950
3,496
3,699
3,813
5,436
5,043
6,588
5,178
5,745
6,414
6,392
5,600
6,105
6,544
3,554
4,999
8,287
4,219
6,943
6,278
4,173
6,724
5,443
5,311
3,583
3,012
4,069
15,386
7,828
5,804
5,317
10,033
7,818
5,268
3,964
8,448
7,840
44,505
15,623
5,626
32,065
37,058
29,651
8,086
27,344
13,129
16,532
9,252
14,886
12,128
10,676
10,997
11,664
12,364
13,806
11,338
11,307
11,756
19,135
26,038
23,383
22,931
23,654
21,669
22,309
26,652
23,440
20,231
19,261
23,945
23,514
23,101
21,173
34,014
26,552
27,516
0
24,875
0
27,354
31,871
25,396
24,564
26,177
34,974
32,112
34,206
38,754
58,407
40,577
24,861
87,301
73,933
0
0
0
0
0
0
00000073,93387,30124,86140,57758,40738,75434,20632,11234,97426,17724,56425,39631,87127,354024,875027,51626,55234,01421,17323,10123,51423,94519,26120,23123,44026,65222,30921,66923,65422,93123,38326,03819,13511,75611,30711,33813,80612,36411,66410,99710,67612,12814,8869,25216,53213,12927,3448,08629,65137,05832,0655,62615,62344,5057,8408,4483,9645,2687,81810,0335,3175,8047,82815,3864,0693,0123,5835,3115,4436,7244,1736,2786,9434,2198,2874,9993,5546,5446,1055,6006,3926,4145,7455,1786,5885,0435,4363,8133,6993,4963,95000000000000000000000
> Total Stockholder Equity
25,200
0
26,800
0
27,700
28,500
29,400
30,200
30,700
31,600
32,400
33,400
33,400
35,000
36,600
36,600
36,800
36,800
36,800
36,513
37,240
38,048
36,611
39,182
41,120
42,146
44,189
44,296
45,626
48,823
50,036
51,054
52,416
55,992
51,385
54,180
57,816
51,137
67,713
68,643
66,882
101,684
100,068
99,489
98,331
94,218
96,677
97,613
98,163
95,813
93,730
85,278
85,401
80,393
80,624
81,713
89,429
89,458
92,208
102,551
104,603
107,419
122,157
120,957
124,584
130,104
133,808
135,916
142,081
147,983
157,185
160,691
164,753
161,285
165,138
168,584
173,813
178,278
440,900
446,219
456,194
463,982
471,146
477,344
474,727
484,414
499,588
531,032
540,277
546,173
557,691
565,437
564,266
578,557
594,871
613,927
682,395
699,224
720,160
731,190
853,710
867,741
890,736
915,310
935,637
964,960
1,098,433
1,124,212
1,138,519
1,143,147
1,148,295
1,178,751
1,190,970
1,199,397
1,188,154
1,216,620
1,216,609
1,224,227
1,239,496
1,239,4961,224,2271,216,6091,216,6201,188,1541,199,3971,190,9701,178,7511,148,2951,143,1471,138,5191,124,2121,098,433964,960935,637915,310890,736867,741853,710731,190720,160699,224682,395613,927594,871578,557564,266565,437557,691546,173540,277531,032499,588484,414474,727477,344471,146463,982456,194446,219440,900178,278173,813168,584165,138161,285164,753160,691157,185147,983142,081135,916133,808130,104124,584120,957122,157107,419104,603102,55192,20889,45889,42981,71380,62480,39385,40185,27893,73095,81398,16397,61396,67794,21898,33199,489100,068101,68466,88268,64367,71351,13757,81654,18051,38555,99252,41651,05450,03648,82345,62644,29644,18942,14641,12039,18236,61138,04837,24036,51336,80036,80036,80036,60036,60035,00033,40033,40032,40031,60030,70030,20029,40028,50027,700026,800025,200
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,900
10,760
10,825
10,887
10,955
11,015
11,072
14,541
14,608
14,677
14,743
18,815
18,893
18,984
19,089
19,212
19,317
19,405
19,547
19,669
30,326
30,441
30,580
65,592
65,592
65,592
65,592
65,592
65,592
65,592
77,130
86,902
86,908
86,907
86,908
86,908
86,908
86,908
86,908
86,908
86,908
97,908
97,908
97,908
110,056
110,056
110,056
110,056
110,056
110,056
110,056
110,056
110,056
110,056
110,056
110,056
110,056
110,056
110,056
110,056
374,287
374,287
374,287
374,287
374,287
11,250
374,287
374,287
374,287
412,726
412,546
412,546
412,546
412,546
413,958
412,546
412,546
412,546
468,571
471,071
468,571
468,571
586,946
586,946
586,946
586,946
586,946
586,946
586,946
586,946
586,946
586,946
586,946
586,946
586,946
586,946
586,946
586,946
586,946
586,946
586,946
586,946586,946586,946586,946586,946586,946586,946586,946586,946586,946586,946586,946586,946586,946586,946586,946586,946586,946586,946468,571468,571471,071468,571412,546412,546412,546413,958412,546412,546412,546412,546412,726374,287374,287374,28711,250374,287374,287374,287374,287374,287110,056110,056110,056110,056110,056110,056110,056110,056110,056110,056110,056110,056110,056110,056110,056110,05697,90897,90897,90886,90886,90886,90886,90886,90886,90886,90886,90786,90886,90277,13065,59265,59265,59265,59265,59265,59265,59230,58030,44130,32619,66919,54719,40519,31719,21219,08918,98418,89318,81514,74314,67714,60814,54111,07211,01510,95510,88710,82510,7607,900000000000000000000
   Retained Earnings 
19,700
0
20,800
21,400
21,400
22,700
23,300
23,700
24,500
25,000
25,500
23,800
23,800
25,000
25,400
26,000
26,600
27,200
27,800
25,568
26,195
26,850
27,532
28,308
29,103
26,504
27,406
28,569
30,008
27,412
28,792
29,863
30,832
31,573
32,323
33,268
34,220
35,224
35,900
36,973
37,817
37,081
37,741
38,453
36,170
36,336
36,432
37,527
16,321
16,080
15,805
15,161
15,205
15,438
15,784
16,309
15,806
16,458
17,440
17,870
16,766
18,194
19,192
21,633
24,015
26,963
30,028
32,695
36,293
39,663
43,186
46,753
50,690
54,356
58,191
61,914
65,053
67,108
64,517
72,398
80,526
88,772
97,321
104,606
112,663
121,301
130,885
126,462
135,939
141,178
151,851
160,025
162,510
177,619
195,101
211,345
219,558
235,649
254,159
271,782
273,825
288,688
309,893
331,951
358,441
386,280
413,996
440,169
464,889
489,640
510,957
535,915
553,261
566,498
579,776
590,970
600,118
610,759
619,497
619,497610,759600,118590,970579,776566,498553,261535,915510,957489,640464,889440,169413,996386,280358,441331,951309,893288,688273,825271,782254,159235,649219,558211,345195,101177,619162,510160,025151,851141,178135,939126,462130,885121,301112,663104,60697,32188,77280,52672,39864,51767,10865,05361,91458,19154,35650,69046,75343,18639,66336,29332,69530,02826,96324,01521,63319,19218,19416,76617,87017,44016,45815,80616,30915,78415,43815,20515,16115,80516,08016,32137,52736,43236,33636,17038,45337,74137,08137,81736,97335,90035,22434,22033,26832,32331,57330,83229,86328,79227,41230,00828,56927,40626,50429,10328,30827,53226,85026,19525,56827,80027,20026,60026,00025,40025,00023,80023,80025,50025,00024,50023,70023,30022,70021,40021,40020,800019,700
   Accumulated Other Comprehensive Income 
-200
0
0
0
400
-200
0
300
-100
300
600
0
600
0
1,800
1,100
600
-300
-900
-1,948
-2,103
-2,112
-1,451
284
1,188
1,285
2,307
985
498
2,118
2,088
1,899
2,054
4,701
-796
808
3,332
-4,682
746
527
-2,493
-1,043
-3,335
-4,642
-3,596
-5,380
-2,862
-3,410
-2,993
-5,137
-4,107
-5,824
-5,280
-9,619
-9,506
-8,912
-10,676
-11,402
-9,671
-10,776
-7,689
-6,335
-4,573
-7,675
-6,466
-3,925
-4,565
-5,446
-2,886
-494
5,173
5,063
5,167
-2,224
-2,233
-2,544
-470
1,201
578
-1,014
-236
-1,730
-3,310
-4,609
-4,830
-4,321
724
-2,846
-3,287
-3,211
-2,829
-4,019
-7,507
-8,647
-10,684
-8,789
-5,280
-2,881
-1,128
-1,147
1,464
309
1,301
2,797
-689
-190
-973
-1,404
-8,269
-19,103
-36,492
-32,364
-33,862
-33,837
-53,414
-35,109
-38,132
-42,244
-36,753
-36,753-42,244-38,132-35,109-53,414-33,837-33,862-32,364-36,492-19,103-8,269-1,404-973-190-6892,7971,3013091,464-1,147-1,128-2,881-5,280-8,789-10,684-8,647-7,507-4,019-2,829-3,211-3,287-2,846724-4,321-4,830-4,609-3,310-1,730-236-1,0145781,201-470-2,544-2,233-2,2245,1675,0635,173-494-2,886-5,446-4,565-3,925-6,466-7,675-4,573-6,335-7,689-10,776-9,671-11,402-10,676-8,912-9,506-9,619-5,280-5,824-4,107-5,137-2,993-3,410-2,862-5,380-3,596-4,642-3,335-1,043-2,493527746-4,6823,332808-7964,7012,0541,8992,0882,1184989852,3071,2851,188284-1,451-2,112-2,103-1,948-900-3006001,1001,80006000600300-1003000-200400000-200
   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
0
0
0
4,960
4,968
4,715
4,722
4,742
4,754
4,801
4,820
4,925
4,952
4,986
5,002
5,380
5,818
6,015
7,084
8,120
8,315
8,527
9,324
9,864
10,409
11,407
11,796
12,377
12,840
13,602
13,434
13,756
14,625
15,542
16,513
19,777
20,450
21,344
21,746
22,069
22,867
23,887
23,621
24,606
25,851
27,246
28,484
27,536
28,756
30,126
31,350
30,740
0
0
0
0
0
0000030,74031,35030,12628,75627,53628,48427,24625,85124,60623,62123,88722,86722,06921,74621,34420,45019,77716,51315,54214,62513,75613,43413,60212,84012,37711,79611,40710,4099,8649,3248,5278,3158,1207,0846,0155,8185,3805,0024,9864,9524,9254,8204,8014,7544,7424,7224,7154,9684,96000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000-52,799-52,799-52,799-44,458-39,672-38,314-32,682-32,682-30,271-30,271-30,271-30,271-29,360-21,892-21,892-16,967-16,717-16,717-16,717-16,717-16,717-16,717-16,717-16,717-16,717-16,717-16,717-16,717-16,717-16,717-16,717-16,717-16,717-16,717-16,717-17,078-17,078-17,078-17,078-17,230-17,232-17,234-17,234-17,354-17,354-17,691-17,691-17,691-17,698-17,698-17,698-17,698-17,720-17,720-17,720-17,796-17,796-17,820-17,568-16,630-16,100-9,788-6,631-6,631-6,631-6,760-6,242-3,683-3,701-3,712-3,721-3,721-3,775-3,783-3,808-3,965-3,978-4,091-4,110-4,156-4,254-4,129-3,870-3,935-4,115-4,272-4,306-4,347-4,474-4,474-1,579-1,61100000000000000000000
   Other Stockholders Equity 
5,700
0
6,000
0
5,900
6,000
6,100
6,200
6,300
6,300
6,300
9,600
9,000
10,000
9,400
9,500
9,600
9,900
1,100
185
220
311
-1,876
-425
-243
-184
-132
65
377
478
263
308
441
506
541
699
717
926
741
702
978