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

The First Bancshares, Inc.
Buy, Hold or Sell?

Let's analyze The First Bancshares, Inc. together

I guess you are interested in The First Bancshares, 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 The First Bancshares, 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 The First Bancshares, Inc.

I send you an email if I find something interesting about The First Bancshares, Inc..

1. Quick Overview

1.1. Quick analysis of The First Bancshares, Inc. (30 sec.)










1.2. What can you expect buying and holding a share of The First Bancshares, Inc.? (30 sec.)

How much money do you get?

How much money do you get?
$1.19
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$31.90
Expected worth in 1 year
$-172.01
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
$-202.72
Return On Investment
-568.5%

For what price can you sell your share?

Current Price per Share
$35.66
Expected price per share
$32.14 - $39.08
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of The First Bancshares, Inc. (5 min.)




Live pricePrice per Share (EOD)
$35.66
Intrinsic Value Per Share
$23.88 - $57.32
Total Value Per Share
$55.78 - $89.22

2.2. Growth of The First Bancshares, Inc. (5 min.)




Is The First Bancshares, Inc. growing?

Current yearPrevious yearGrowGrow %
How rich?$1b$4.1b-$3.1b-322.6%

How much money is The First Bancshares, Inc. making?

Current yearPrevious yearGrowGrow %
Making money$17.4m$20.1m-$2.6m-15.4%
Net Profit Margin19.9%28.9%--

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

2.3. Financial Health of The First Bancshares, 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 The First Bancshares, Inc.?

Welcome investor! The First Bancshares, Inc.'s management wants to use your money to grow the business. In return you get a share of The First Bancshares, Inc..

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

Speculation

The Price per Share of The First Bancshares, Inc. is $35.66. 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 The First Bancshares, 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 The First Bancshares, 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 $31.90. Based on the TTM, the Book Value Change Per Share is $-50.98 per quarter. Based on the YOY, the Book Value Change Per Share is $53.97 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 $0.30 per quarter.
Based on historical numbers we can estimate the returns while holding a share of The First Bancshares, 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 Eps0.591.6%0.551.5%0.641.8%0.521.5%0.330.9%
Usd Book Value Change Per Share1.223.4%-50.98-143.0%53.97151.4%0.832.3%0.722.0%
Usd Dividend Per Share0.471.3%0.300.8%0.200.6%0.150.4%0.080.2%
Usd Total Gains Per Share1.704.8%-50.68-142.1%54.17151.9%0.982.8%0.812.3%
Usd Price Per Share32.13-28.35-27.66-29.83-27.77-
Price to Earnings Ratio13.72-13.77-11.29-15.07-40.19-
Price-to-Total Gains Ratio18.94-27.94-82.44-76.97--153.59-
Price to Book Ratio1.01-0.92-0.67-1.26-2.84-
Price-to-Total Gains Ratio18.94-27.94-82.44-76.97--153.59-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share35.66
Number of shares28
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.300.15
Usd Book Value Change Per Share-50.980.83
Usd Total Gains Per Share-50.680.98
Gains per Quarter (28 shares)-1,419.0627.49
Gains per Year (28 shares)-5,676.24109.96
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
133-5710-56861793100
267-11419-1136234186210
3100-17129-1703851278320
4133-22838-2271469371430
5167-28548-2839086464540
6200-34257-34066103557650
7233-39967-39742120650760
8267-45677-45418137743870
9300-51386-51094154835980
10333-57096-567701719281090

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%99.00.00.0100.0%
Book Value Change Per Share3.01.00.075.0%8.04.00.066.7%15.05.00.075.0%34.06.00.085.0%86.011.02.086.9%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%87.00.012.087.9%
Total Gains per Share3.01.00.075.0%9.03.00.075.0%17.03.00.085.0%36.04.00.090.0%91.08.00.091.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of The First Bancshares, Inc. compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--1.222-50.978+4270%53.974-98%0.829+47%0.722+69%
Book Value Per Share--31.90130.743+4%130.227-76%44.104-28%25.489+25%
Current Ratio--88.98843.034+107%95.542-7%446.454-80%1790.196-95%
Debt To Asset Ratio--0.8730.878-1%0.474+84%0.800+9%0.848+3%
Debt To Equity Ratio--6.8747.207-5%4.467+54%6.956-1%7.901-13%
Dividend Per Share--0.4740.298+59%0.198+139%0.153+210%0.085+459%
Enterprise Value---4748291939.950-5507952162.440+16%-1143442928.133-76%-2551210581.065-46%-1501292828.382-68%
Eps--0.5860.552+6%0.640-9%0.519+13%0.327+79%
Ev To Ebitda Ratio---49.747-87.818+77%-72.473+46%21356530.774-100%10678514.293-100%
Ev To Sales Ratio---12.688-15.457+22%-5.440-57%-10.901-14%-8.048-37%
Free Cash Flow Per Share--1.0180.727+40%0.709+44%0.631+61%0.382+167%
Free Cash Flow To Equity Per Share---0.5860.275-313%-1.712+192%1.573-137%1.175-150%
Gross Profit Margin--0.9970.980+2%0.989+1%0.987+1%0.969+3%
Intrinsic Value_10Y_max--57.318--------
Intrinsic Value_10Y_min--23.882--------
Intrinsic Value_1Y_max--3.211--------
Intrinsic Value_1Y_min--1.684--------
Intrinsic Value_3Y_max--11.579--------
Intrinsic Value_3Y_min--5.705--------
Intrinsic Value_5Y_max--22.273--------
Intrinsic Value_5Y_min--10.400--------
Market Cap1112559906.000+8%1018951060.050897318087.310+14%870557821.868+17%934674018.886+9%868417039.493+17%
Net Profit Margin--0.1980.1990%0.289-31%0.289-31%0.245-19%
Operating Margin---0.049-100%-0.0530%-0.0270%0.092-100%
Operating Ratio--0.765-0.040+105%0.633+21%0.566+35%0.678+13%
Pb Ratio1.118+10%1.0070.921+9%0.669+50%1.256-20%2.840-65%
Pe Ratio15.224+10%13.71713.7690%11.293+21%15.068-9%40.187-66%
Price Per Share35.660+10%32.13028.348+13%27.663+16%29.828+8%27.769+16%
Price To Free Cash Flow Ratio8.759+10%7.89211.263-30%22.309-65%15.734-50%40.319-80%
Price To Total Gains Ratio21.023+10%18.94227.941-32%82.437-77%76.967-75%-153.593+911%
Quick Ratio--166.24872.361+130%176.473-6%387.430-57%1131.859-85%
Return On Assets--0.0020.002+6%0.003-13%0.003-10%0.002+1%
Return On Equity--0.0180.018+2%0.024-24%0.023-19%0.021-12%
Total Gains Per Share--1.696-50.681+3088%54.171-97%0.982+73%0.807+110%
Usd Book Value--1011683000.000973128500.000+4%4112742250.000-75%1388763250.000-27%801622100.000+26%
Usd Book Value Change Per Share--1.222-50.978+4270%53.974-98%0.829+47%0.722+69%
Usd Book Value Per Share--31.90130.743+4%130.227-76%44.104-28%25.489+25%
Usd Dividend Per Share--0.4740.298+59%0.198+139%0.153+210%0.085+459%
Usd Enterprise Value---4748291939.950-5507952162.440+16%-1143442928.133-76%-2551210581.065-46%-1501292828.382-68%
Usd Eps--0.5860.552+6%0.640-9%0.519+13%0.327+79%
Usd Free Cash Flow--32277000.00023006500.000+40%22369000.000+44%19803350.000+63%11962713.350+170%
Usd Free Cash Flow Per Share--1.0180.727+40%0.709+44%0.631+61%0.382+167%
Usd Free Cash Flow To Equity Per Share---0.5860.275-313%-1.712+192%1.573-137%1.175-150%
Usd Market Cap1112559906.000+8%1018951060.050897318087.310+14%870557821.868+17%934674018.886+9%868417039.493+17%
Usd Price Per Share35.660+10%32.13028.348+13%27.663+16%29.828+8%27.769+16%
Usd Profit--18571000.00017485750.000+6%20176250.000-8%16290000.000+14%10240221.075+81%
Usd Revenue--93561000.00090110750.000+4%69527750.000+35%59327799.950+58%39331446.750+138%
Usd Total Gains Per Share--1.696-50.681+3088%54.171-97%0.982+73%0.807+110%
 EOD+4 -4MRQTTM+32 -8YOY+14 -255Y+21 -1810Y+26 -14

3.3 Fundamental Score

Let's check the fundamental score of The First Bancshares, Inc. based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1515.224
Price to Book Ratio (EOD)Between0-11.118
Net Profit Margin (MRQ)Greater than00.198
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than1166.248
Current Ratio (MRQ)Greater than188.988
Debt to Asset Ratio (MRQ)Less than10.873
Debt to Equity Ratio (MRQ)Less than16.874
Return on Equity (MRQ)Greater than0.150.018
Return on Assets (MRQ)Greater than0.050.002
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of The First Bancshares, Inc. based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5053.806
Ma 20Greater thanMa 5034.724
Ma 50Greater thanMa 10035.939
Ma 100Greater thanMa 20034.262
OpenGreater thanClose35.500
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About The First Bancshares, Inc.

The First Bancshares, Inc. operates as the bank holding company for The First Bank that provides general commercial and retail banking services. The company operates through three segments: Commercial/Retail Bank, Mortgage Banking Division, and Holding Company. It offers deposit services, including checking, NOW, and savings accounts; other time deposits, such as daily money market accounts and longer-term certificates of deposit; and individual retirement and health savings accounts. The company also provides commercial loans comprising secured and unsecured loans for working capital, business expansion, and purchase of equipment and machinery; consumer loans consisting of equity lines of credit, as well as secured and unsecured loans for financing automobiles, home improvements, education, and personal investments; and real estate construction and acquisition loans. In addition, it originates loans to purchase existing residential homes, construct new homes, and to refinance existing mortgages; and provides financial and wealth management services. Further, the company offers online internet banking services, automated teller machines, voice response telephone inquiry services, commercial sweep accounts, cash management services, safe deposit boxes, merchant services, mobile deposit, direct deposit of payroll and social security checks, automatic drafts for various accounts, and credit card services. It serves small to medium-sized businesses, professional concerns, individuals, associations, organizations, and governmental authorities. The company operates full-service banking and financial service offices, motor bank facility, and loan production offices in Mississippi, Alabama, Florida, Georgia, and Louisiana. The First Bancshares, Inc. was incorporated in 1995 and is headquartered in Hattiesburg, Mississippi.

Fundamental data was last updated by Penke on 2025-01-16 19:04:03.

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 less efficient.
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 The First Bancshares, Inc. earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare The First Bancshares, Inc. to the Banks - Regional industry mean.
  • A Net Profit Margin of 19.8% means that $0.20 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of The First Bancshares, Inc.:

  • The MRQ is 19.8%. The company is making a huge profit. +2
  • The TTM is 19.9%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ19.8%TTM19.9%0.0%
TTM19.9%YOY28.9%-9.0%
TTM19.9%5Y28.9%-9.0%
5Y28.9%10Y24.5%+4.4%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ19.8%40.2%-20.4%
TTM19.9%31.4%-11.5%
YOY28.9%28.8%+0.1%
5Y28.9%24.7%+4.2%
10Y24.5%21.4%+3.1%
4.3.1.2. Return on Assets

Shows how efficient The First Bancshares, Inc. is using its assets to generate profit.

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

Let's take a look of the Return on Assets trends of The First Bancshares, 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%0.0%
TTM0.2%5Y0.3%0.0%
5Y0.3%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%
5Y0.3%0.2%+0.1%
10Y0.2%0.2%+0.0%
4.3.1.3. Return on Equity

Shows how efficient The First Bancshares, Inc. is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare The First Bancshares, Inc. to the Banks - Regional industry mean.
  • 1.8% Return on Equity means The First Bancshares, Inc. generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of The First Bancshares, Inc.:

  • The MRQ is 1.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.8%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.8%TTM1.8%+0.0%
TTM1.8%YOY2.4%-0.6%
TTM1.8%5Y2.3%-0.5%
5Y2.3%10Y2.1%+0.2%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8%2.8%-1.0%
TTM1.8%2.5%-0.7%
YOY2.4%2.7%-0.3%
5Y2.3%2.4%-0.1%
10Y2.1%2.7%-0.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of The First Bancshares, Inc..

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient The First Bancshares, Inc. is operating .

  • Measures how much profit The First Bancshares, 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 The First Bancshares, Inc. to the Banks - Regional industry mean.
  • An Operating Margin of 0.0% means the company generated $0.00  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of The First Bancshares, Inc.:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM4.9%-4.9%
TTM4.9%YOY-5.3%+10.1%
TTM4.9%5Y-2.7%+7.6%
5Y-2.7%10Y9.2%-12.0%
4.3.2.2. Operating Ratio

Measures how efficient The First Bancshares, Inc. is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • An Operation Ratio of 0.77 means that the operating costs are $0.77 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of The First Bancshares, Inc.:

  • The MRQ is 0.765. The company is efficient in keeping operating costs low. +1
  • The TTM is -0.040.
Trends
Current periodCompared to+/- 
MRQ0.765TTM-0.040+0.805
TTM-0.040YOY0.633-0.672
TTM-0.0405Y0.566-0.605
5Y0.56610Y0.678-0.112
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of The First Bancshares, Inc..

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if The First Bancshares, 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 88.99 means the company has $88.99 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of The First Bancshares, Inc.:

  • The MRQ is 88.988. The company is very able to pay all its short-term debts. +2
  • The TTM is 43.034. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ88.988TTM43.034+45.954
TTM43.034YOY95.542-52.508
TTM43.0345Y446.454-403.420
5Y446.45410Y1,790.196-1,343.742
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM43.0342.176+40.858
YOY95.5422.383+93.159
5Y446.4541.117+445.337
10Y1,790.19611.601+1,778.595
4.4.3.2. Quick Ratio

Measures if The First Bancshares, Inc. is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare The First Bancshares, Inc. to the Banks - Regional industry mean.
  • A Quick Ratio of 166.25 means the company can pay off $166.25 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of The First Bancshares, Inc.:

  • The MRQ is 166.248. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 72.361. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ166.248TTM72.361+93.887
TTM72.361YOY176.473-104.112
TTM72.3615Y387.430-315.069
5Y387.43010Y1,131.859-744.429
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM72.361-0.015+72.376
YOY176.4732.384+174.089
5Y387.4300.682+386.748
10Y1,131.85917.526+1,114.333
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of The First Bancshares, Inc..

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of The First Bancshares, Inc. assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare The First Bancshares, Inc. to Banks - Regional industry mean.
  • A Debt to Asset Ratio of 0.87 means that The First Bancshares, Inc. assets are financed with 87.3% credit (debt) and the remaining percentage (100% - 87.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of The First Bancshares, Inc.:

  • The MRQ is 0.873. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.878. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.873TTM0.878-0.005
TTM0.878YOY0.474+0.404
TTM0.8785Y0.800+0.078
5Y0.80010Y0.848-0.048
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8730.915-0.042
TTM0.8780.724+0.154
YOY0.4740.326+0.148
5Y0.8000.761+0.039
10Y0.8480.847+0.001
4.5.4.2. Debt to Equity Ratio

Measures if The First Bancshares, Inc. is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare The First Bancshares, Inc. to the Banks - Regional industry mean.
  • A Debt to Equity ratio of 687.4% means that company has $6.87 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of The First Bancshares, Inc.:

  • The MRQ is 6.874. The company is unable to pay all its debts with equity. -1
  • The TTM is 7.207. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ6.874TTM7.207-0.333
TTM7.207YOY4.467+2.740
TTM7.2075Y6.956+0.251
5Y6.95610Y7.901-0.945
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ6.87410.715-3.841
TTM7.2078.867-1.660
YOY4.4673.978+0.489
5Y6.9569.345-2.389
10Y7.90111.610-3.709
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 The First Bancshares, Inc. generates.

  • Above 15 is considered overpriced but always compare The First Bancshares, Inc. to the Banks - Regional industry mean.
  • A PE ratio of 13.72 means the investor is paying $13.72 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of The First Bancshares, Inc.:

  • The EOD is 15.224. Based on the earnings, the company is fair priced.
  • The MRQ is 13.717. Based on the earnings, the company is underpriced. +1
  • The TTM is 13.769. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD15.224MRQ13.717+1.507
MRQ13.717TTM13.769-0.052
TTM13.769YOY11.293+2.476
TTM13.7695Y15.068-1.298
5Y15.06810Y40.187-25.119
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD15.2244.011+11.213
MRQ13.7174.277+9.440
TTM13.7694.718+9.051
YOY11.2935.611+5.682
5Y15.0689.054+6.014
10Y40.1879.531+30.656
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 The First Bancshares, Inc.:

  • The EOD is 8.759. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 7.892. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 11.263. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD8.759MRQ7.892+0.867
MRQ7.892TTM11.263-3.371
TTM11.263YOY22.309-11.046
TTM11.2635Y15.734-4.471
5Y15.73410Y40.319-24.586
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD8.7592.421+6.338
MRQ7.8922.582+5.310
TTM11.263-0.320+11.583
YOY22.3090.514+21.795
5Y15.7340.452+15.282
10Y40.3190.106+40.213
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 The First Bancshares, Inc. is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • A PB ratio of 1.01 means the investor is paying $1.01 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of The First Bancshares, Inc.:

  • The EOD is 1.118. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.007. Based on the equity, the company is underpriced. +1
  • The TTM is 0.921. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD1.118MRQ1.007+0.111
MRQ1.007TTM0.921+0.086
TTM0.921YOY0.669+0.252
TTM0.9215Y1.256-0.334
5Y1.25610Y2.840-1.584
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD1.1180.453+0.665
MRQ1.0070.483+0.524
TTM0.9210.350+0.571
YOY0.6690.182+0.487
5Y1.2560.620+0.636
10Y2.8400.894+1.946
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 The First Bancshares, Inc..

4.8.1. Institutions holding The First Bancshares, Inc.

Institutions are holding 72.736% of the shares of The First Bancshares, Inc..

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30BlackRock Inc9.06160.00192827134-19663-0.6907
2024-09-30T. Rowe Price Investment Management,Inc.6.04690.03661886575-1221-0.0647
2024-09-30Lord, Abbett & Co LLC5.6120.1207175089517508950
2024-09-30Vanguard Group Inc5.15050.00091606916-67128-4.0099
2024-09-30Dimensional Fund Advisors, Inc.4.88350.011915236051191148.4809
2024-09-30AllianceBernstein L.P.3.21610.01081003385581971138.0996
2024-09-30State Street Corp3.11310.0013971246282152.9919
2024-09-30Charles Schwab Investment Management Inc2.88040.0055898647371674.3143
2024-09-30Magnetar Financial LLC2.36360.51327374227374220
2024-09-30Geode Capital Management, LLC2.1650.0018675448125671.8958
2024-09-30Qube Research & Technologies2.03850.03016360046360040
2024-09-30Citigroup Inc1.98640.01156197305798511454.0259
2024-09-30JPMorgan Chase & Co1.52250.0012475014263495.8728
2024-09-30Cnh Partners, LLC1.49860.32644675484675480
2024-09-30American Century Companies Inc1.20950.00737734914571462.9067
2024-09-30Manufacturers Life Insurance Co1.190.0105371260-12657-3.2968
2024-09-30Goldman Sachs Group Inc1.06240.0017331447223697.2373
2024-09-30Northern Trust Corp0.86740.00142706198430.3125
2024-09-30STRATEGIC VALUE BANK PARTNERS LLC0.85125.239226557600
2024-09-30Mendon Capital Advisors Corp0.8315.37492592642517693359.1594
Total 57.550211.708517955084+5297129+29.5%

4.9.2. Funds holding The First Bancshares, Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-30Vanguard Total Stock Mkt Idx Inv2.81550.001887842400
2024-09-30T. Rowe Price US Small-Cap Core Equity2.7090.2949845180-3282-0.3868
2024-10-31T. Rowe Price Small-Cap Stock2.70450.3134843787-1393-0.1648
2024-12-31iShares Russell 2000 ETF2.61150.0397814749-34374-4.0482
2024-12-31Schwab US Dividend Equity ETF™2.32520.03897254357650.1056
2024-11-30Vanguard Institutional Extnd Mkt Idx Tr1.41470.013544136024750.5639
2024-09-30T. Rowe Price U.S. SC Core Eq Tr-Z1.3850.30424321098900.2064
2024-10-31T. Rowe Price Instl Small-Cap Stock1.34210.313641872400
2024-11-30DFA US Small Cap Value I1.2960.083640432859601.4961
2024-12-31Avantis US Small Cap Value ETF1.01480.073531661800
2024-10-31Fidelity Small Cap Index0.99340.038630993111340.3672
2024-12-31iShares Russell 2000 Value ETF0.94740.0839295590-8274-2.7229
2024-11-30RMB Mendon Financial Services A0.80134.784250000-9264-3.5732
2024-11-30DFA US Targeted Value I0.78170.061324389700
2024-12-31SPDR® S&P Regional Banking ETF0.72650.15642266765400.2388
2024-09-30AQR Diversified Arbitrage I0.70210.35352190492190490
2024-11-30BlackRock Advantage Small Cap Core Instl0.62970.163119645700
2024-09-30The Merger Fund A0.62750.27331957591957590
2024-11-30JH Financial Opportunities0.58330.758818197300
2024-12-31State St Russell Sm/Mid Cp® Indx NL Cl C0.57830.014180414-3100-1.6892
Total 26.98958.1648420460+366885+4.4%

5.3. Insider Transactions

Insiders are holding 6.311% of the shares of The First Bancshares, Inc..

DateOwnerTypeAmountPricePost Transaction AmountLink
2023-05-23Diana Renee MooreBUY50025.45
2022-02-11Ted E ParkerBUY100037.5
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 Assets7,966,455
Total Liabilities6,954,772
Total Stockholder Equity1,011,683
 As reported
Total Liabilities 6,954,772
Total Stockholder Equity+ 1,011,683
Total Assets = 7,966,455

Assets

Total Assets7,966,455
Total Current Assets1,220,913
Long-term Assets2,171,031
Total Current Assets
Cash And Cash Equivalents 214,135
Short-term Investments 1,060,014
Net Receivables 33,384
Total Current Assets  (as reported)1,220,913
Total Current Assets  (calculated)1,307,533
+/- 86,620
Long-term Assets
Property Plant Equipment 183,783
Goodwill 272,520
Long Term Investments 1,714,728
Long-term Assets Other -2,171,031
Long-term Assets  (as reported)2,171,031
Long-term Assets  (calculated)0
+/- 2,171,031

Liabilities & Shareholders' Equity

Total Current Liabilities13,720
Long-term Liabilities338,878
Total Stockholder Equity1,011,683
Total Current Liabilities
Accounts payable 13,720
Other Current Liabilities -13,720
Total Current Liabilities  (as reported)13,720
Total Current Liabilities  (calculated)0
+/- 13,720
Long-term Liabilities
Long term Debt 331,145
Capital Lease Obligations Min Short Term Debt7,733
Long-term Liabilities  (as reported)338,878
Long-term Liabilities  (calculated)338,878
+/-0
Total Stockholder Equity
Common Stock32,450
Retained Earnings 335,689
Accumulated Other Comprehensive Income -92,076
Other Stockholders Equity 735,620
Total Stockholder Equity (as reported)1,011,683
Total Stockholder Equity (calculated)1,011,683
+/-0
Other
Capital Stock32,450
Cash and Short Term Investments 1,187,529
Common Stock Shares Outstanding 31,713
Liabilities and Stockholders Equity 7,966,455
Net Debt 124,743
Net Invested Capital 1,342,828
Net Working Capital 1,207,193
Property Plant and Equipment Gross 177,652
Short Long Term Debt Total 338,878



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-31
> Total Assets 
98,576
105,273
113,005
117,582
126,800
133,200
136,109
135,621
135,621
152,202
152,536
157,427
156,213
162,000
163,570
164,941
177,130
181,636
199,308
212,396
230,348
247,769
280,569
294,390
311,437
329,229
361,764
417,769
444,641
473,598
491,729
496,056
532,886
513,107
489,456
474,824
474,824
485,113
485,889
477,552
511,314
497,011
504,749
503,045
541,254
541,180
709,920
681,413
722,089
700,616
725,668
721,385
788,883
965,437
951,895
940,890
988,567
1,009,289
1,072,262
1,093,768
1,146,148
1,117,648
1,137,849
1,145,131
1,241,951
1,224,900
1,266,638
1,277,367
1,783,204
1,789,622
1,787,976
1,813,238
2,299,413
2,481,689
2,511,790
3,003,986
3,532,979
3,472,584
3,481,931
3,941,863
4,061,801
5,084,905
5,164,159
5,152,760
5,442,798
5,509,733
5,511,884
6,077,414
6,196,095
6,037,425
6,454,848
6,461,717
8,017,316
7,862,108
7,884,285
8,031,057
7,963,759
7,965,800
7,966,455
7,966,4557,965,8007,963,7598,031,0577,884,2857,862,1088,017,3166,461,7176,454,8486,037,4256,196,0956,077,4145,511,8845,509,7335,442,7985,152,7605,164,1595,084,9054,061,8013,941,8633,481,9313,472,5843,532,9793,003,9862,511,7902,481,6892,299,4131,813,2381,787,9761,789,6221,783,2041,277,3671,266,6381,224,9001,241,9511,145,1311,137,8491,117,6481,146,1481,093,7681,072,2621,009,289988,567940,890951,895965,437788,883721,385725,668700,616722,089681,413709,920541,180541,254503,045504,749497,011511,314477,552485,889485,113474,824474,824489,456513,107532,886496,056491,729473,598444,641417,769361,764329,229311,437294,390280,569247,769230,348212,396199,308181,636177,130164,941163,570162,000156,213157,427152,536152,202135,621135,621136,109133,200126,800117,582113,005105,27398,576
   > Total Current Assets 
5,844
8,915
9,048
7,966
13,931
14,189
9,699
0
10,296
7,905
6,318
8,235
5,590
9,222
6,910
6,571
32,857
26,164
32,219
7,315
36,117
34,269
40,357
14,817
68,353
71,928
21,896
315,223
114,615
104,792
97,595
392,680
426,534
394,868
377,060
356,540
356,540
355,079
349,135
347,953
384,036
374,134
392,806
380,213
415,172
391,153
541,296
427,884
448,113
427,385
449,047
463,479
533,487
661,442
643,840
640,175
695,493
691,230
748,219
776,508
838,197
821,887
838,850
842,772
925,275
919,164
967,751
973,168
1,351,062
1,342,581
1,352,739
1,373,990
1,752,398
1,911,125
1,948,130
2,324,525
2,697,957
2,633,445
2,625,722
2,886,534
3,006,328
3,848,016
3,895,793
3,822,709
4,006,594
3,929,136
3,745,866
2,671,545
2,394,290
1,846,018
1,567,821
1,430,139
1,583,282
1,394,340
1,341,151
396,767
381,661
1,276,569
1,220,913
1,220,9131,276,569381,661396,7671,341,1511,394,3401,583,2821,430,1391,567,8211,846,0182,394,2902,671,5453,745,8663,929,1364,006,5943,822,7093,895,7933,848,0163,006,3282,886,5342,625,7222,633,4452,697,9572,324,5251,948,1301,911,1251,752,3981,373,9901,352,7391,342,5811,351,062973,168967,751919,164925,275842,772838,850821,887838,197776,508748,219691,230695,493640,175643,840661,442533,487463,479449,047427,385448,113427,884541,296391,153415,172380,213392,806374,134384,036347,953349,135355,079356,540356,540377,060394,868426,534392,68097,595104,792114,615315,22321,89671,92868,35314,81740,35734,26936,1177,31532,21926,16432,8576,5716,9109,2225,5908,2356,3187,90510,29609,69914,18913,9317,9669,0488,9155,844
       Cash And Cash Equivalents 
5,191
8,107
8,062
6,906
12,934
13,210
8,772
9,334
9,334
6,865
5,379
7,290
4,654
8,339
6,073
5,748
7,626
5,180
6,648
6,227
8,767
7,298
8,871
13,103
12,829
13,750
19,630
10,415
10,543
12,360
9,313
11,118
14,057
17,001
17,866
11,650
11,650
10,895
8,390
8,416
4,397
15,374
28,650
24,894
59,208
29,238
133,803
22,940
46,103
23,130
35,722
29,813
84,231
76,900
50,436
38,285
59,717
52,966
49,149
44,232
94,474
62,021
65,233
41,259
95,965
54,777
70,114
62,119
148,511
92,596
93,317
91,922
162,521
120,425
122,371
159,107
248,576
165,984
159,990
168,864
286,759
539,125
603,736
562,554
813,257
762,486
657,296
919,713
802,613
356,771
163,841
145,315
333,491
194,050
197,632
355,147
339,964
207,606
214,135
214,135207,606339,964355,147197,632194,050333,491145,315163,841356,771802,613919,713657,296762,486813,257562,554603,736539,125286,759168,864159,990165,984248,576159,107122,371120,425162,52191,92293,31792,596148,51162,11970,11454,77795,96541,25965,23362,02194,47444,23249,14952,96659,71738,28550,43676,90084,23129,81335,72223,13046,10322,940133,80329,23859,20824,89428,65015,3744,3978,4168,39010,89511,65011,65017,86617,00114,05711,1189,31312,36010,54310,41519,63013,75012,82913,1038,8717,2988,7676,2276,6485,1807,6265,7486,0738,3394,6547,2905,3796,8659,3349,3348,77213,21012,9346,9068,0628,1075,191
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
24,902
21,609
24,982
1,569
27,504
26,300
30,669
16,744
54,189
56,392
0
9,444
101,601
89,245
85,129
451
86,981
98,914
93,506
2,612
2,612
2,412
2,413
2,384
2,384
2,365
2,063
2,599
2,600
2,601
2,602
2,645
2,803
3,090
2,638
214,393
212,263
248,030
251,813
244,051
236,460
263,653
262,651
254,746
246,842
236,476
239,631
239,732
253,126
242,855
236,168
243,206
352,851
366,490
353,035
356,893
425,529
437,011
424,940
492,701
598,796
598,607
612,002
765,087
762,977
927,205
957,458
1,022,182
1,135,189
1,280,761
1,463,255
1,751,832
1,591,677
1,489,247
1,379,410
1,257,101
1,249,791
1,199,103
1,141,971
1,042,365
1,088,568
607,502
1,060,014
1,060,014607,5021,088,5681,042,3651,141,9711,199,1031,249,7911,257,1011,379,4101,489,2471,591,6771,751,8321,463,2551,280,7611,135,1891,022,182957,458927,205762,977765,087612,002598,607598,796492,701424,940437,011425,529356,893353,035366,490352,851243,206236,168242,855253,126239,732239,631236,476246,842254,746262,651263,653236,460244,051251,813248,030212,263214,3932,6383,0902,8032,6452,6022,6012,6002,5992,0632,3652,3842,3842,4132,4122,6122,61293,50698,91486,98145185,12989,245101,6019,444056,39254,18916,74430,66926,30027,5041,56924,98221,60924,9020000000000000000
       Net Receivables 
653
808
986
1,060
997
979
927
962
962
1,040
939
944
936
883
837
822
929
956
993
1,088
1,125
1,378
1,551
1,715
1,755
2,026
2,266
2,905
2,889
3,454
3,531
3,539
3,022
2,982
2,601
2,605
2,605
2,274
2,250
2,318
2,239
2,307
1,870
2,023
2,018
2,148
2,320
2,772
3,086
3,010
3,054
2,887
2,936
3,263
3,377
3,292
3,431
3,374
3,866
3,659
3,950
3,628
3,809
3,953
4,266
4,103
4,014
4,358
5,699
5,771
5,787
6,705
8,027
8,493
9,046
10,778
12,420
12,828
12,415
14,802
14,943
24,782
25,822
26,344
24,686
24,026
23,144
23,256
23,234
24,543
24,570
27,723
29,983
1,187
1,548
33,300
34,954
35,439
33,384
33,38435,43934,95433,3001,5481,18729,98327,72324,57024,54323,23423,25623,14424,02624,68626,34425,82224,78214,94314,80212,41512,82812,42010,7789,0468,4938,0276,7055,7875,7715,6994,3584,0144,1034,2663,9533,8093,6283,9503,6593,8663,3743,4313,2923,3773,2632,9362,8873,0543,0103,0862,7722,3202,1482,0182,0231,8702,3072,2392,3182,2502,2742,6052,6052,6012,9823,0223,5393,5313,4542,8892,9052,2662,0261,7551,7151,5511,3781,1251,0889939569298228378839369449391,0409629629279799971,060986808653
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
301,903
0
0
0
378,023
409,455
374,885
356,593
339,674
339,674
339,498
336,082
334,835
375,016
354,088
360,223
350,697
351,346
357,166
402,571
399,528
396,121
398,919
407,633
216,387
234,057
333,249
338,214
354,547
395,885
371,237
432,553
473,871
535,548
525,607
538,011
558,149
598,610
617,739
659,850
663,910
851,328
880,374
900,600
918,946
1,174,535
1,347,275
1,391,773
1,662,416
1,838,165
1,856,026
1,841,315
1,937,781
1,941,649
2,356,904
2,308,777
2,211,629
2,033,462
1,861,863
1,602,171
945,534
-23,234
383,299
198,739
177,870
368,540
230,475
233,094
396,767
381,661
-35,439
0
0-35,439381,661396,767233,094230,475368,540177,870198,739383,299-23,234945,5341,602,1711,861,8632,033,4622,211,6292,308,7772,356,9041,941,6491,937,7811,841,3151,856,0261,838,1651,662,4161,391,7731,347,2751,174,535918,946900,600880,374851,328663,910659,850617,739598,610558,149538,011525,607535,548473,871432,553371,237395,885354,547338,214333,249234,057216,387407,633398,919396,121399,528402,571357,166351,346350,697360,223354,088375,016334,835336,082339,498339,674339,674356,593374,885409,455378,023000301,903000000000000000000000000000
   > Long-term Assets 
20,132
18,356
22,209
26,532
27,058
28,414
32,706
0
30,562
32,707
31,410
33,732
31,513
32,090
36,510
39,660
8,577
8,706
8,643
37,192
8,572
8,460
8,370
58,990
8,262
8,538
72,427
102,545
10,127
11,064
12,266
103,377
106,352
118,239
112,396
118,284
118,284
130,034
136,754
129,599
127,278
122,877
111,943
122,832
126,082
150,027
168,624
253,529
273,976
273,231
276,621
257,906
255,396
303,995
308,055
300,716
293,074
318,059
323,762
317,259
307,951
295,761
298,999
302,358
316,676
305,736
298,887
304,199
432,142
447,041
435,237
439,248
547,015
570,564
560,812
679,461
835,022
839,139
856,209
1,055,329
1,055,473
1,236,889
1,268,366
1,330,051
1,436,204
1,580,597
1,766,018
2,092,677
2,274,437
317,047
329,244
2,315,851
2,496,840
2,430,786
2,363,976
7,634,290
7,582,098
458,261
2,171,031
2,171,031458,2617,582,0987,634,2902,363,9762,430,7862,496,8402,315,851329,244317,0472,274,4372,092,6771,766,0181,580,5971,436,2041,330,0511,268,3661,236,8891,055,4731,055,329856,209839,139835,022679,461560,812570,564547,015439,248435,237447,041432,142304,199298,887305,736316,676302,358298,999295,761307,951317,259323,762318,059293,074300,716308,055303,995255,396257,906276,621273,231273,976253,529168,624150,027126,082122,832111,943122,877127,278129,599136,754130,034118,284118,284112,396118,239106,352103,37712,26611,06410,127102,54572,4278,5388,26258,9908,3708,4608,57237,1928,6438,7068,57739,66036,51032,09031,51333,73231,41032,70730,562032,70628,41427,05826,53222,20918,35620,132
       Property Plant Equipment 
4,749
5,184
6,779
7,142
7,175
7,126
7,338
7,615
7,615
7,950
8,050
7,986
7,879
8,382
8,278
8,365
8,577
8,706
8,643
8,670
8,572
8,460
8,370
8,331
8,262
8,538
8,527
9,953
10,127
11,064
12,266
15,622
15,913
15,776
15,590
15,279
15,279
14,580
14,436
14,279
14,326
14,480
14,621
14,994
15,374
15,493
23,129
22,990
22,924
22,592
22,522
22,243
22,253
32,696
32,551
31,532
31,416
31,339
35,079
34,810
33,769
33,571
33,610
33,623
33,353
33,502
33,427
34,624
45,438
44,766
46,203
46,426
57,430
62,289
62,342
74,783
94,624
97,115
96,726
104,980
108,013
125,053
124,875
123,450
121,934
120,667
123,594
132,448
131,813
132,724
150,480
153,068
186,688
186,381
183,740
182,162
181,194
179,289
183,783
183,783179,289181,194182,162183,740186,381186,688153,068150,480132,724131,813132,448123,594120,667121,934123,450124,875125,053108,013104,98096,72697,11594,62474,78362,34262,28957,43046,42646,20344,76645,43834,62433,42733,50233,35333,62333,61033,57133,76934,81035,07931,33931,41631,53232,55132,69622,25322,24322,52222,59222,92422,99023,12915,49315,37414,99414,62114,48014,32614,27914,43614,58015,27915,27915,59015,77615,91315,62212,26611,06410,1279,9538,5278,5388,2628,3318,3708,4608,5728,6708,6438,7068,5778,3658,2788,3827,8797,9868,0507,9507,6157,6157,3387,1267,1757,1426,7795,1844,749
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
782
0
0
0
702
702
702
702
702
702
702
702
702
702
702
702
702
702
702
9,431
9,362
9,362
9,362
9,362
9,362
9,362
10,713
10,621
10,621
10,621
10,621
12,310
12,276
12,276
12,276
12,276
13,776
13,776
13,776
13,776
13,776
20,206
20,241
20,443
19,960
47,657
54,944
54,426
89,750
119,907
119,202
118,636
158,572
158,572
158,572
158,572
156,944
156,944
156,944
156,944
156,663
156,659
156,942
178,764
180,254
271,804
272,522
272,672
272,520
272,520
272,520
272,520
272,520272,520272,520272,520272,672272,522271,804180,254178,764156,942156,659156,663156,944156,944156,944156,944158,572158,572158,572158,572118,636119,202119,90789,75054,42654,94447,65719,96020,44320,24120,20613,77613,77613,77613,77613,77612,27612,27612,27612,27612,31010,62110,62110,62110,62110,7139,3629,3629,3629,3629,3629,3629,431702702702702702702702702702702702702702702702000782000000000000000000000000000
       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
133,832
136,064
224,082
241,690
241,277
252,745
231,886
230,477
266,273
270,175
835,597
256,258
280,974
281,640
970,713
266,504
254,030
257,217
262,016
273,910
263,174
256,354
267,686
1,511,724
1,575,879
1,571,052
1,601,828
1,959,743
2,167,894
2,195,484
2,580,992
2,962,430
622,822
640,847
3,396,336
3,390,634
4,120,838
4,134,279
4,164,749
4,200,644
1,302,986
1,485,480
1,774,058
1,985,965
2,104,989
2,004,023
1,982,529
1,962,375
1,898,301
1,836,367
1,734,658
1,745,236
1,771,257
1,714,728
1,714,7281,771,2571,745,2361,734,6581,836,3671,898,3011,962,3751,982,5292,004,0232,104,9891,985,9651,774,0581,485,4801,302,9864,200,6444,164,7494,134,2794,120,8383,390,6343,396,336640,847622,8222,962,4302,580,9922,195,4842,167,8941,959,7431,601,8281,571,0521,575,8791,511,724267,686256,354263,174273,910262,016257,217254,030266,504970,713281,640280,974256,258835,597270,175266,273230,477231,886252,745241,277241,690224,082136,064133,832000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
782
0
0
0
702
702
702
702
702
702
702
702
702
702
702
702
702
702
702
9,431
12,024
9,362
9,362
9,362
2,352
9,362
10,713
10,621
2,677
10,621
10,621
12,029
2,514
2,415
2,315
2,214
2,115
2,020
1,920
1,820
1,731
5,556
5,374
4,882
4,710
8,686
11,161
10,812
23,166
27,243
26,447
27,455
30,293
29,355
32,859
31,808
30,756
29,704
28,653
27,601
29,508
28,445
27,381
35,944
34,636
75,973
73,582
71,197
341,332
338,946
0
0
00338,946341,33271,19773,58275,97334,63635,94427,38128,44529,50827,60128,65329,70430,75631,80832,85929,35530,29327,45526,44727,24323,16610,81211,1618,6864,7104,8825,3745,5561,7311,8201,9202,0202,1152,2142,3152,4152,51412,02910,62110,6212,67710,62110,7139,3622,3529,3629,3629,36212,0249,431702702702702702702702702702702702702702702702000782000000000000000000000000000
       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
797,501
737,563
736,676
902,431
999,901
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000999,901902,431736,676737,563797,5010000000000000000000000000000000000000000000000000000000000000000000000000000
       Long-term Assets Other 
-20,132
-18,356
-22,209
-26,532
-27,058
-28,414
-32,706
0
-30,562
-32,707
-31,410
-33,732
-31,513
-32,090
-36,510
-39,660
-24,917
-21,624
-24,997
-37,192
-29,684
-28,491
-33,175
-58,990
-56,574
-58,754
-72,427
782
-103,954
-91,560
-88,398
702
702
702
702
-102,303
-112,932
-129,332
-136,052
-114,618
2,384
-122,175
-111,241
-12,070,083
-125,380
228,414
271,229
-9,724,453
167,723
1,140
175,660
-30,413,245
3,056
328,308
336,886
540
373,624
368,760
-281
-1
-2,415
-2,315
-2,214
-2,115
-2,020
-1,920
-1,820
-1,731
-5,556
-5,374
-4,882
-4,710
-8,686
-11,161
-10,812
-23,166
-27,243
-26,447
-27,455
2,977,169
-29,355
-32,859
-31,808
3,938,138
-29,704
-28,653
-27,601
186,171
-28,445
-2,104,989
-2,039,967
-128,433
-2,496,840
-2,430,786
-2,363,976
6,898,746
50,286
-1,764,805
-2,171,031
-2,171,031-1,764,80550,2866,898,746-2,363,976-2,430,786-2,496,840-128,433-2,039,967-2,104,989-28,445186,171-27,601-28,653-29,7043,938,138-31,808-32,859-29,3552,977,169-27,455-26,447-27,243-23,166-10,812-11,161-8,686-4,710-4,882-5,374-5,556-1,731-1,820-1,920-2,020-2,115-2,214-2,315-2,415-1-281368,760373,624540336,886328,3083,056-30,413,245175,6601,140167,723-9,724,453271,229228,414-125,380-12,070,083-111,241-122,1752,384-114,618-136,052-129,332-112,932-102,303702702702702-88,398-91,560-103,954782-72,427-58,754-56,574-58,990-33,175-28,491-29,684-37,192-24,997-21,624-24,917-39,660-36,510-32,090-31,513-33,732-31,410-32,707-30,5620-32,706-28,414-27,058-26,532-22,209-18,356-20,132
> Total Liabilities 
86,067
92,592
100,127
104,401
113,472
119,705
122,386
121,630
121,630
137,821
137,806
142,504
133,959
139,272
148,030
149,290
161,215
165,608
182,890
195,656
213,594
230,222
262,600
275,912
292,681
309,770
341,087
385,404
411,710
440,462
456,971
459,776
495,401
476,612
453,473
438,256
438,256
442,953
442,709
433,936
466,988
452,585
447,589
445,947
483,647
482,136
650,350
620,988
660,501
637,316
660,296
655,500
701,815
882,820
868,135
855,782
901,071
919,512
978,398
997,552
1,047,382
1,019,214
1,036,227
1,041,695
1,134,754
1,114,602
1,153,980
1,122,840
1,624,199
1,626,743
1,620,996
1,590,770
2,040,874
2,195,863
2,222,992
2,640,732
3,078,632
3,006,303
3,003,843
3,398,205
3,505,875
4,457,110
4,525,790
4,507,945
4,798,849
4,849,681
4,843,201
5,401,242
5,605,655
5,476,973
5,833,377
5,815,054
7,120,889
408,214
430,300
7,082,023
7,003,847
6,993,915
6,954,772
6,954,7726,993,9157,003,8477,082,023430,300408,2147,120,8895,815,0545,833,3775,476,9735,605,6555,401,2424,843,2014,849,6814,798,8494,507,9454,525,7904,457,1103,505,8753,398,2053,003,8433,006,3033,078,6322,640,7322,222,9922,195,8632,040,8741,590,7701,620,9961,626,7431,624,1991,122,8401,153,9801,114,6021,134,7541,041,6951,036,2271,019,2141,047,382997,552978,398919,512901,071855,782868,135882,820701,815655,500660,296637,316660,501620,988650,350482,136483,647445,947447,589452,585466,988433,936442,709442,953438,256438,256453,473476,612495,401459,776456,971440,462411,710385,404341,087309,770292,681275,912262,600230,222213,594195,656182,890165,608161,215149,290148,030139,272133,959142,504137,806137,821121,630121,630122,386119,705113,472104,401100,12792,59286,067
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
289
255
0
16,426
0
198
179
18,049
158
160
172
11,759
268
320
440
5,090
576
665
872
1,021
1,384
780
1,506
1,285
1,380
1,099
443,200
428,000
850
712
712
672
499
421
415
411
387
364
340
308
286
259
227
212
198
470
413
400
351
297
297
316
275
255
232
246
236
244
275
306
290
255
274
353
490
1,186
635
1,519
2,028
1,785
2,236
2,508
2,885
2,195
2,320
10,446
9,469
9,261
7,851
7,997
7,232
7,758
10,054
13,052
12,585
16,150
22,186
6,772,441
1,960,657
15,400
13,720
13,72015,4001,960,6576,772,44122,18616,15012,58513,05210,0547,7587,2327,9977,8519,2619,46910,4462,3202,1952,8852,5082,2361,7852,0281,5196351,186490353274255290306275244236246232255275316297297351400413470198212227259286308340364387411415421499672712712850428,000443,2001,0991,3801,2851,5067801,3841,0218726655765,09044032026811,75917216015818,049179198016,426025528900000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
16,187
0
0
0
17,881
0
0
0
11,568
0
0
0
4,638
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
30,070
27,051
27,032
26,801
28,291
16,781
36,771
16,760
16,500
30,000
52,000
15,000
13,500
49,456
89,450
49,446
43,991
58,986
110,321
78,976
68,000
68,000
69,000
39,411
59,367
94,321
104,072
29,034
10,516
85,508
85,500
61,750
71,250
136,250
6,518
0
0
0
8,312
7,867
7,434
6,475
6,286
5,926
6,151
10,054
9,728
8,498
8,182
8,386
8,289
110,000
0
0
00110,0008,2898,3868,1828,4989,72810,0546,1515,9266,2866,4757,4347,8678,3120006,518136,25071,25061,75085,50085,50810,51629,034104,07294,32159,36739,41169,00068,00068,00078,976110,32158,98643,99149,44689,45049,45613,50015,00052,00030,00016,50016,76036,77116,78128,29126,80127,03227,05130,0700000000000000000000004,63800011,56800017,88100016,18700000000000
       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
100,914
0
0
0
121,649
78,976
68,000
68,000
5,000
39,411
69,677
104,631
77,572
39,344
85,708
0
85,500
61,750
71,250
136,250
206,957
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000206,957136,25071,25061,75085,500085,70839,34477,572104,63169,67739,4115,00068,00068,00078,976121,649000100,91400000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
289
255
0
240
0
198
179
168
158
160
172
191
268
320
440
452
576
665
872
1,021
1,384
780
1,506
1,285
1,380
1,099
391,880
850
850
712
712
672
499
421
415
411
387
364
340
308
286
259
227
212
198
470
413
400
351
297
297
316
275
255
232
246
236
244
275
306
290
255
274
353
490
1,186
635
1,519
2,028
1,785
2,236
2,508
2,885
2,195
2,320
2,134
1,602
1,827
1,376
1,711
1,306
1,607
1,365
3,324
4,087
7,968
13,800
22,702
13,705
15,400
13,720
13,72015,40013,70522,70213,8007,9684,0873,3241,3651,6071,3061,7111,3761,8271,6022,1342,3202,1952,8852,5082,2361,7852,0281,5196351,186490353274255290306275244236246232255275316297297351400413470198212227259286308340364387411415421499672712712850850391,8801,0991,3801,2851,5067801,3841,0218726655764524403202681911721601581681791980240025528900000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
-289
-255
0
0
0
-198
-179
0
-158
-160
-172
0
-268
-320
-440
0
-576
-665
-872
-1,021
-1,384
-780
-1,506
-1,285
-1,380
-1,099
0
0
-850
-712
-712
-672
-499
-421
-415
-411
-387
-364
-340
-308
-286
-259
-227
-212
-198
-470
-413
-400
-351
-297
-297
-316
-275
-255
-232
-246
-236
-244
-275
-306
-290
-255
-274
-353
-490
-1,186
-635
-1,519
-2,028
-1,785
-2,236
-6,518
-2,885
-2,195
-2,320
1,013,870
1,125,720
4,673,912
4,672,541
-7,997
5,437,738
-7,758
-1,365
-13,052
-12,585
-16,150
-22,186
6,764,152
1,946,952
-15,400
-13,720
-13,720-15,4001,946,9526,764,152-22,186-16,150-12,585-13,052-1,365-7,7585,437,738-7,9974,672,5414,673,9121,125,7201,013,870-2,320-2,195-2,885-6,518-2,236-1,785-2,028-1,519-635-1,186-490-353-274-255-290-306-275-244-236-246-232-255-275-316-297-297-351-400-413-470-198-212-227-259-286-308-340-364-387-411-415-421-499-672-712-712-85000-1,099-1,380-1,285-1,506-780-1,384-1,021-872-665-5760-440-320-2680-172-160-1580-179-198000-255-28900000000
   > Long-term Liabilities 
7,717
7,486
7,626
7,347
6,062
6,763
7,805
0
8,184
21,070
14,695
7,000
12,309
12,973
23,206
7,217
31,939
34,863
41,092
26,275
33,594
32,724
44,936
28,044
32,376
40,048
37,588
32,168
24,038
35,989
61,670
71,083
60,030
49,965
57,565
10,310
10,310
10,310
10,310
10,310
10,310
10,310
10,310
10,310
10,310
10,310
10,310
10,310
10,310
10,310
10,310
42,081
27,070
26,810
40,310
57,310
25,310
23,810
59,766
94,760
59,756
54,301
69,296
110,291
89,286
78,310
78,310
74,310
49,721
69,677
104,631
114,382
39,344
85,708
160,625
80,521
80,561
151,850
80,639
292,282
80,717
80,756
144,709
259,239
144,572
144,611
144,650
144,726
144,801
7,758
5,823,323
13,052
12,585
408,214
430,300
309,582
5,043,190
314,058
338,878
338,878314,0585,043,190309,582430,300408,21412,58513,0525,823,3237,758144,801144,726144,650144,611144,572259,239144,70980,75680,717292,28280,639151,85080,56180,521160,62585,70839,344114,382104,63169,67749,72174,31078,31078,31089,286110,29169,29654,30159,75694,76059,76623,81025,31057,31040,31026,81027,07042,08110,31010,31010,31010,31010,31010,31010,31010,31010,31010,31010,31010,31010,31010,31010,31010,31057,56549,96560,03071,08361,67035,98924,03832,16837,58840,04832,37628,04444,93632,72433,59426,27541,09234,86331,9397,21723,20612,97312,3097,00014,69521,0708,18407,8056,7636,0627,3477,6267,4867,717
       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
10,310
10,310
10,310
10,310
10,310
10,310
10,310
10,310
10,310
10,310
10,310
10,310
10,310
10,310
10,310
10,310
10,310
10,310
10,310
10,310
10,310
10,310
10,310
10,310
10,310
10,310
10,310
10,310
75,192
75,117
80,521
80,561
151,850
216,889
294,997
196,897
196,761
260,536
259,239
149,038
144,611
144,650
144,726
144,801
144,876
144,952
145,027
154,127
128,214
0
0
0
0
0
00000128,214154,127145,027144,952144,876144,801144,726144,650144,611149,038259,239260,536196,761196,897294,997216,889151,85080,56180,52175,11775,19210,31010,31010,31010,31010,31010,31010,31010,31010,31010,31010,31010,31010,31010,31010,31010,31010,31010,31010,31010,31010,31010,31010,31010,31010,31010,31010,31010,310000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
720
488
742
758
845
953
1,523
1,281
1,296
1,085
1,298
1,514
1,742
890
2,458
2,524
3,505
3,037
4,028
3,840
4,186
5,321
6,840
7,834
5,592
6,190
8,988
9,050
8,585
7,975
11,047
10,252
12,076
10,686
11,272
11,792
11,466
12,671
13,860
13,501
12,180
11,830
11,108
5,017
2,983
2,814
3,091
4,369
4,363
3,929
3,881
4,339
5,981
6,267
8,374
5,823
9,886
11,734
12,438
15,199
16,380
17,113
18,910
17,649
19,739
33,132
24,966
33,426
20,045
31,158
26,010
29,732
23,117
25,900
47,127
19,646
48,806
33,562
0
0
0
0
0
0000033,56248,80619,64647,12725,90023,11729,73226,01031,15820,04533,42624,96633,13219,73917,64918,91017,11316,38015,19912,43811,7349,8865,8238,3746,2675,9814,3393,8813,9294,3634,3693,0912,8142,9835,01711,10811,83012,18013,50113,86012,67111,46611,79211,27210,68612,07610,25211,0477,9758,5859,0508,9886,1905,5927,8346,8405,3214,1863,8404,0283,0373,5052,5242,4588901,7421,5141,2981,0851,2961,2811,5239538457587424887200000000000000000
> Total Stockholder Equity
12,509
12,681
12,878
13,181
13,328
13,495
13,723
0
13,990
14,381
14,730
14,923
15,254
15,728
15,540
15,651
15,915
16,028
16,418
16,740
16,754
17,547
17,969
18,478
18,756
19,459
20,677
32,365
32,931
33,136
34,758
36,281
37,485
36,495
35,983
36,568
36,568
42,160
43,180
43,617
44,326
44,426
57,160
57,098
57,607
59,044
59,570
60,425
61,588
63,300
65,372
65,885
87,068
82,617
83,760
85,108
87,496
89,777
93,864
96,216
98,766
98,434
101,622
103,436
107,197
110,298
112,658
154,527
159,005
162,879
166,980
222,468
258,539
285,826
288,798
363,254
454,347
466,281
478,088
543,658
555,926
627,795
638,369
644,815
643,949
660,052
668,683
676,172
590,440
560,452
621,471
646,663
896,427
899,446
897,221
949,034
959,912
971,885
1,011,683
1,011,683971,885959,912949,034897,221899,446896,427646,663621,471560,452590,440676,172668,683660,052643,949644,815638,369627,795555,926543,658478,088466,281454,347363,254288,798285,826258,539222,468166,980162,879159,005154,527112,658110,298107,197103,436101,62298,43498,76696,21693,86489,77787,49685,10883,76082,61787,06865,88565,37263,30061,58860,42559,57059,04457,60757,09857,16044,42644,32643,61743,18042,16036,56836,56835,98336,49537,48536,28134,75833,13632,93132,36520,67719,45918,75618,47817,96917,54716,75416,74016,41816,02815,91515,65115,54015,72815,25414,92314,73014,38113,990013,72313,49513,32813,18112,87812,68112,509
   Common Stock
1,153
1,153
1,153
1,153
1,153
1,153
1,153
0
1,155
1,165
1,165
1,165
1,175
1,189
1,192
1,192
1,192
1,192
1,192
1,195
1,195
1,212
1,214
1,214
2,402
2,406
2,406
2,885
3,010
3,014
3,014
3,015
3,016
3,016
3,017
3,017
3,017
3,046
3,046
3,046
3,046
3,046
3,046
3,059
3,093
3,093
3,093
3,093
3,135
3,135
3,135
3,134
3,169
5,120
5,134
5,123
5,176
5,180
5,338
5,343
5,401
5,401
5,403
5,403
5,459
5,459
5,455
9,018
9,171
9,179
9,180
11,192
12,366
13,092
13,101
14,857
17,299
17,300
17,308
18,997
19,047
21,590
21,603
21,599
21,668
21,670
21,670
21,669
21,734
21,779
25,278
25,275
32,304
32,345
32,343
32,339
32,468
32,464
32,450
32,45032,46432,46832,33932,34332,34532,30425,27525,27821,77921,73421,66921,67021,67021,66821,59921,60321,59019,04718,99717,30817,30017,29914,85713,10113,09212,36611,1929,1809,1799,1719,0185,4555,4595,4595,4035,4035,4015,4015,3435,3385,1805,1765,1235,1345,1203,1693,1343,1353,1353,1353,0933,0933,0933,0933,0593,0463,0463,0463,0463,0463,0463,0173,0173,0173,0163,0163,0153,0143,0143,0102,8852,4062,4062,4021,2141,2141,2121,1951,1951,1921,1921,1921,1921,1921,1891,1751,1651,1651,1651,15501,1531,1531,1531,1531,1531,1531,153
   Retained Earnings 
-886
-732
-574
-359
-255
-117
56
313
313
559
876
1,060
1,258
1,502
1,789
1,951
2,101
2,405
2,692
3,019
3,150
3,644
4,049
4,694
5,073
6,063
6,794
7,629
7,448
8,337
9,406
10,306
10,872
10,987
11,098
11,483
11,483
11,725
12,419
12,944
13,178
13,674
14,069
14,722
15,023
15,491
16,037
16,792
17,542
18,356
19,000
19,951
20,954
20,538
21,305
22,509
23,637
24,972
20,425
25,370
29,717
31,613
33,554
35,625
37,939
40,299
42,543
44,476
45,255
47,279
51,649
53,721
57,124
61,369
65,878
71,998
78,594
89,231
100,107
110,460
116,886
131,698
141,474
154,241
168,162
180,820
193,800
206,228
219,589
231,654
241,132
252,623
262,396
279,350
296,559
300,150
313,001
324,899
335,689
335,689324,899313,001300,150296,559279,350262,396252,623241,132231,654219,589206,228193,800180,820168,162154,241141,474131,698116,886110,460100,10789,23178,59471,99865,87861,36957,12453,72151,64947,27945,25544,47642,54340,29937,93935,62533,55431,61329,71725,37020,42524,97223,63722,50921,30520,53820,95419,95119,00018,35617,54216,79216,03715,49115,02314,72214,06913,67413,17812,94412,41911,72511,48311,48311,09810,98710,87210,3069,4068,3377,4487,6296,7946,0635,0734,6944,0493,6443,1503,0192,6922,4052,1011,9511,7891,5021,2581,06087655931331356-117-255-359-574-732-886
   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
23,441
23,473
23,504
23,505
23,570
23,636
23,711
23,753
41,902
41,994
42,086
42,107
42,239
44,262
44,420
44,419
44,294
44,469
44,650
44,668
44,865
44,996
102,574
104,566
104,734
104,965
158,456
193,302
216,310
216,604
278,659
354,792
355,217
355,641
409,805
409,855
455,650
456,184
456,919
456,849
457,396
458,512
459,228
459,075
459,503
558,181
558,833
773,612
774,101
0
0
0
0
0
00000774,101773,612558,833558,181459,503459,075459,228458,512457,396456,849456,919456,184455,650409,855409,805355,641355,217354,792278,659216,604216,310193,302158,456104,965104,734104,566102,57444,99644,86544,66844,65044,46944,29444,41944,42044,26242,23942,10742,08641,99441,90223,75323,71123,63623,57023,50523,50423,47323,441000000000000000000000000000000000000000000000
   Treasury Stock00000-41,111-41,111-41,111-41,111-41,111-41,111-18,931-18,931-18,931-18,931-13,760-5,693-5,693-5,693-5,693-5,341-4,906-464-464-464-464-464-464-464-464-464-464-464-464-464-464-464-464-464-464-464-464-464-464-464-464-464-464-464-464-464-464-464-464-464-464-464-464-464-464-464-464-464-464-464-464-464-463-464-464-464-464-464-464-464-464-464-464-464-464-464-464-4640000000000000000
   Other Stockholders Equity 
12,242
12,260
12,299
12,376
12,376
12,376
12,376
0
12,412
12,512
12,512
12,512
12,672
12,902
12,485
12,486
12,485
12,485
12,485
12,522
12,522
12,733
12,757
12,757
11,577
11,603
11,607
21,881
22,430
22,456
22,458
22,466
22,473
22,473
22,478
22,478
22,478
22,957
22,955
22,955
22,954
22,954
22,960
22,955
22,944
22,977
23,009
23,041
23,041
23,106
23,177
23,247
23,289
41,438
41,530
41,622
41,643
41,775
49,864
46,562
43,955
43,830
44,005
44,187
44,204
44,401
44,532
102,111
104,102
104,270
104,501
157,992
192,838
215,846
216,140
278,195
354,328
350,311
350,300
404,112
404,162
449,957
450,491
443,159
437,918
438,465
439,581
437,795
417,964
418,392
517,070
517,722
732,501
732,990
733,487
734,121
734,331
734,987
735,620
735,620734,987734,331734,121733,487732,990732,501517,722517,070418,392417,964437,795439,581438,465437,918443,159450,491449,957404,162404,112350,300350,311354,328278,195216,140215,846192,838157,992104,501104,270104,102102,11144,53244,40144,20444,18744,00543,83043,95546,56249,86441,77541,64341,62241,53041,43823,28923,24723,17723,10623,04123,04123,00922,97722,94422,95522,96022,95422,95422,95522,95522,95722,47822,47822,47822,47322,47322,46622,45822,45622,43021,88111,60711,60311,57712,75712,75712,73312,52212,52212,48512,48512,48512,48612,48512,90212,67212,51212,51212,51212,412012,37612,37612,37612,37612,29912,26012,242



5.3. Balance Sheets

Currency in USD. All numbers in thousands.