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

Greene County Bancorp Inc
Buy, Hold or Sell?

Let's analyze Greene County Bancorp Inc together

I guess you are interested in Greene County 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 Greene County 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 Greene County Bancorp Inc

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

1. Quick Overview

1.1. Quick analysis of Greene County Bancorp Inc (30 sec.)










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

How much money do you get?

How much money do you get?
$0.20
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$12.70
Expected worth in 1 year
$-129.31
How sure are you?
72.5%

+ What do you gain per year?

Total Gains per Share
$-141.81
Return On Investment
-472.1%

For what price can you sell your share?

Current Price per Share
$30.04
Expected price per share
$26.17 - $35.88
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Greene County Bancorp Inc (5 min.)




Live pricePrice per Share (EOD)
$30.04
Intrinsic Value Per Share
$-3.19 - $13.45
Total Value Per Share
$9.51 - $26.16

2.2. Growth of Greene County Bancorp Inc (5 min.)




Is Greene County Bancorp Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$216.2m$2b-$1.8b-887.7%

How much money is Greene County Bancorp Inc making?

Current yearPrevious yearGrowGrow %
Making money$6.1m$7m-$914.2k-14.9%
Net Profit Margin28.7%39.6%--

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

2.3. Financial Health of Greene County 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 Greene County Bancorp Inc?

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

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

Speculation

The Price per Share of Greene County Bancorp Inc is $30.04. 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 Greene County 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 Greene County 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 $12.70. Based on the TTM, the Book Value Change Per Share is $-35.50 per quarter. Based on the YOY, the Book Value Change Per Share is $36.34 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 $0.05 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Greene County 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 Eps0.371.2%0.361.2%0.411.4%0.371.2%0.280.9%
Usd Book Value Change Per Share0.230.8%-35.50-118.2%36.34121.0%-3.45-11.5%0.230.8%
Usd Dividend Per Share0.090.3%0.050.2%0.040.1%0.040.1%0.030.1%
Usd Total Gains Per Share0.321.1%-35.45-118.0%36.38121.1%-3.41-11.4%0.260.9%
Usd Price Per Share30.90-30.40-33.49-32.53-29.32-
Price to Earnings Ratio21.01-21.07-20.34-21.65-29.89-
Price-to-Total Gains Ratio97.94-61.91-14.71-46.46-66.24-
Price to Book Ratio2.43-2.51-1.58-2.44-3.20-
Price-to-Total Gains Ratio97.94-61.91-14.71-46.46-66.24-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share30.04
Number of shares33
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.050.04
Usd Book Value Change Per Share-35.50-3.45
Usd Total Gains Per Share-35.45-3.41
Gains per Quarter (33 shares)-1,169.93-112.60
Gains per Year (33 shares)-4,679.72-450.42
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
17-4686-46905-456-460
213-9373-937011-912-910
320-14059-1405016-1367-1360
426-18745-1873021-1823-1810
533-23432-2341027-2279-2260
640-28118-2809032-2735-2710
746-32804-3277038-3190-3160
853-37491-3745043-3646-3610
959-42177-4213048-4102-4060
1066-46863-4681054-4558-4510

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%103.00.00.0100.0%
Book Value Change Per Share3.01.00.075.0%7.05.00.058.3%13.07.00.065.0%29.011.00.072.5%77.026.00.074.8%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%93.00.010.090.3%
Total Gains per Share3.01.00.075.0%7.05.00.058.3%13.07.00.065.0%29.011.00.072.5%77.026.00.074.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Greene County 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--0.225-35.503+15846%36.335-99%-3.453+1631%0.225+0%
Book Value Per Share--12.70312.087+5%119.384-89%54.066-77%36.557-65%
Current Ratio--29.93211.080+170%1.135+2538%37.380-20%36.720-18%
Debt To Asset Ratio--0.9250.9270%0.248+273%0.610+52%0.650+42%
Debt To Equity Ratio--12.29012.859-4%3.848+219%8.745+41%8.364+47%
Dividend Per Share--0.0900.050+80%0.044+104%0.041+122%0.034+166%
Enterprise Value---1742844014.800-1816460678.800+4%376191402.650-563%-475299805.134-73%-274979712.592-84%
Eps--0.3680.361+2%0.414-11%0.375-2%0.279+32%
Ev To Ebitda Ratio---65.138-352.984+442%13.070-598%-73.225+12%-38.772-40%
Ev To Sales Ratio---25.823-21.134-18%5.677-555%-6.012-77%-3.836-85%
Free Cash Flow Per Share--0.1170.288-59%0.413-72%0.390-70%0.319-63%
Free Cash Flow To Equity Per Share--2.3752.496-5%1.464+62%4.313-45%3.215-26%
Gross Profit Margin--0.9880.983+1%0.981+1%0.981+1%0.974+1%
Intrinsic Value_10Y_max--13.452--------
Intrinsic Value_10Y_min---3.191--------
Intrinsic Value_1Y_max--1.530--------
Intrinsic Value_1Y_min--1.010--------
Intrinsic Value_3Y_max--4.459--------
Intrinsic Value_3Y_min--1.900--------
Intrinsic Value_5Y_max--7.220--------
Intrinsic Value_5Y_min--1.542--------
Market Cap511485072.000-3%526128985.200517615571.200+2%570185902.650-8%553932844.866-5%499595155.223+5%
Net Profit Margin--0.3710.287+29%0.396-6%0.367+1%0.340+9%
Operating Margin---0.055-100%0.598-100%0.462-100%0.480-100%
Operating Ratio--0.1330.165-20%-0.252+290%-0.139+205%-0.230+273%
Pb Ratio2.365-3%2.4322.513-3%1.576+54%2.4400%3.202-24%
Pe Ratio20.423-3%21.00821.0670%20.338+3%21.653-3%29.892-30%
Price Per Share30.040-3%30.90030.400+2%33.488-8%32.527-5%29.318+5%
Price To Free Cash Flow Ratio64.032-3%65.86542.375+55%22.552+192%26.370+150%27.866+136%
Price To Total Gains Ratio95.213-3%97.93961.909+58%14.713+566%46.462+111%66.242+48%
Quick Ratio--35.71813.220+170%2.023+1666%63.522-44%61.787-42%
Return On Assets--0.0020.002+0%0.003-17%0.003-21%0.003-25%
Return On Equity--0.0290.030-4%0.040-27%0.040-27%0.038-23%
Total Gains Per Share--0.316-35.452+11337%36.379-99%-3.412+1182%0.259+22%
Usd Book Value--216298000.000205809500.000+5%2032731500.000-89%920607650.000-77%622758925.000-65%
Usd Book Value Change Per Share--0.225-35.503+15846%36.335-99%-3.453+1631%0.225+0%
Usd Book Value Per Share--12.70312.087+5%119.384-89%54.066-77%36.557-65%
Usd Dividend Per Share--0.0900.050+80%0.044+104%0.041+122%0.034+166%
Usd Enterprise Value---1742844014.800-1816460678.800+4%376191402.650-563%-475299805.134-73%-274979712.592-84%
Usd Eps--0.3680.361+2%0.414-11%0.375-2%0.279+32%
Usd Free Cash Flow--1997000.0004903750.000-59%7027250.000-72%6640950.000-70%5427125.000-63%
Usd Free Cash Flow Per Share--0.1170.288-59%0.413-72%0.390-70%0.319-63%
Usd Free Cash Flow To Equity Per Share--2.3752.496-5%1.464+62%4.313-45%3.215-26%
Usd Market Cap511485072.000-3%526128985.200517615571.200+2%570185902.650-8%553932844.866-5%499595155.223+5%
Usd Price Per Share30.040-3%30.90030.400+2%33.488-8%32.527-5%29.318+5%
Usd Profit--6261000.0006140250.000+2%7054500.000-11%6380350.000-2%4748150.000+32%
Usd Revenue--16873000.00023317250.000-28%17792500.000-5%17852100.000-5%13779675.000+22%
Usd Total Gains Per Share--0.316-35.452+11337%36.379-99%-3.412+1182%0.259+22%
 EOD+4 -4MRQTTM+29 -11YOY+9 -315Y+13 -2710Y+18 -22

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1520.423
Price to Book Ratio (EOD)Between0-12.365
Net Profit Margin (MRQ)Greater than00.371
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than135.718
Current Ratio (MRQ)Greater than129.932
Debt to Asset Ratio (MRQ)Less than10.925
Debt to Equity Ratio (MRQ)Less than112.290
Return on Equity (MRQ)Greater than0.150.029
Return on Assets (MRQ)Greater than0.050.002
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5044.599
Ma 20Greater thanMa 5031.940
Ma 50Greater thanMa 10030.350
Ma 100Greater thanMa 20031.331
OpenGreater thanClose29.950
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Greene County Bancorp Inc

Greene County Bancorp, Inc. operates as a holding company for The Bank of Greene County that provides various financial services in the United States. The company's deposit products include savings, NOW accounts, money market accounts, certificates of deposit, non-interest bearing checking accounts, and individual retirement accounts. It also offers loan products, such as residential, construction and land, and multifamily loans; commercial real estate mortgage loans; consumer loans, including loans on new and used automobiles, personal loans, and home equity loans, as well as other consumer installment loans comprising passbook loans, unsecured home improvement loans, recreational vehicle loans, and deposit account overdrafts; and commercial loans. In addition, the company engages in provision of transaction processing and investment brokerage services through third-party service provider; and investment and sale of securities; and operates banking office, lending centers, operations center, customer call center, and wealth management center. The company was founded in 1889 and is based in Catskill, New York. Greene County Bancorp, Inc. operates as a subsidiary of Greene County Bancorp, MHC.

Fundamental data was last updated by Penke on 2024-12-05 20:47:04.

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 less 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 underpriced.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is fair priced.
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 Greene County Bancorp Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Greene County Bancorp Inc to the Banks - Regional industry mean.
  • A Net Profit Margin of 37.1% means that $0.37 for each $1 in revenue is generated as profit.

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

  • The MRQ is 37.1%. The company is making a huge profit. +2
  • The TTM is 28.7%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ37.1%TTM28.7%+8.4%
TTM28.7%YOY39.6%-10.9%
TTM28.7%5Y36.7%-8.1%
5Y36.7%10Y34.0%+2.7%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ37.1%40.2%-3.1%
TTM28.7%31.4%-2.7%
YOY39.6%28.8%+10.8%
5Y36.7%24.7%+12.0%
10Y34.0%21.4%+12.6%
4.3.1.2. Return on Assets

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

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

Let's take a look of the Return on Assets trends of Greene County 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%0.0%
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 Greene County Bancorp Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Greene County Bancorp Inc to the Banks - Regional industry mean.
  • 2.9% Return on Equity means Greene County Bancorp Inc generated $0.03 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 2.9%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.0%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.9%TTM3.0%-0.1%
TTM3.0%YOY4.0%-1.0%
TTM3.0%5Y4.0%-1.0%
5Y4.0%10Y3.8%+0.2%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ2.9%2.8%+0.1%
TTM3.0%2.5%+0.5%
YOY4.0%2.7%+1.3%
5Y4.0%2.4%+1.6%
10Y3.8%2.7%+1.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Greene County Bancorp Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Greene County Bancorp Inc is operating .

  • Measures how much profit Greene County 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 Greene County Bancorp 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 Greene County Bancorp Inc:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM5.5%-5.5%
TTM5.5%YOY59.8%-54.4%
TTM5.5%5Y46.2%-40.8%
5Y46.2%10Y48.0%-1.8%
4.3.2.2. Operating Ratio

Measures how efficient Greene County Bancorp Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • An Operation Ratio of 0.13 means that the operating costs are $0.13 for each $1 in net sales.

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

  • The MRQ is 0.133. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.165. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.133TTM0.165-0.033
TTM0.165YOY-0.252+0.417
TTM0.1655Y-0.139+0.305
5Y-0.13910Y-0.230+0.091
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Greene County Bancorp Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Greene County 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 29.93 means the company has $29.93 in assets for each $1 in short-term debts.

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

  • The MRQ is 29.932. The company is very able to pay all its short-term debts. +2
  • The TTM is 11.080. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ29.932TTM11.080+18.851
TTM11.080YOY1.135+9.946
TTM11.0805Y37.380-26.299
5Y37.38010Y36.720+0.660
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM11.0802.176+8.904
YOY1.1352.383-1.248
5Y37.3801.117+36.263
10Y36.72011.601+25.119
4.4.3.2. Quick Ratio

Measures if Greene County 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 Greene County Bancorp Inc to the Banks - Regional industry mean.
  • A Quick Ratio of 35.72 means the company can pay off $35.72 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 35.718. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 13.220. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ35.718TTM13.220+22.497
TTM13.220YOY2.023+11.197
TTM13.2205Y63.522-50.301
5Y63.52210Y61.787+1.735
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM13.220-0.015+13.235
YOY2.0232.384-0.361
5Y63.5220.682+62.840
10Y61.78717.526+44.261
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Greene County Bancorp Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Greene County Bancorp Inc to Banks - Regional industry mean.
  • A Debt to Asset Ratio of 0.92 means that Greene County Bancorp Inc assets are financed with 92.5% credit (debt) and the remaining percentage (100% - 92.5%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.925. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.927. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.925TTM0.927-0.002
TTM0.927YOY0.248+0.679
TTM0.9275Y0.610+0.317
5Y0.61010Y0.650-0.040
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9250.915+0.010
TTM0.9270.724+0.203
YOY0.2480.326-0.078
5Y0.6100.761-0.151
10Y0.6500.847-0.197
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Greene County Bancorp Inc to the Banks - Regional industry mean.
  • A Debt to Equity ratio of 1,229.0% means that company has $12.29 debt for each $1 in shareholders equity.

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

  • The MRQ is 12.290. The company is unable to pay all its debts with equity. -1
  • The TTM is 12.859. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ12.290TTM12.859-0.569
TTM12.859YOY3.848+9.011
TTM12.8595Y8.745+4.115
5Y8.74510Y8.364+0.380
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ12.29010.715+1.575
TTM12.8598.867+3.992
YOY3.8483.978-0.130
5Y8.7459.345-0.600
10Y8.36411.610-3.246
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 Greene County Bancorp Inc generates.

  • Above 15 is considered overpriced but always compare Greene County Bancorp Inc to the Banks - Regional industry mean.
  • A PE ratio of 21.01 means the investor is paying $21.01 for every $1 in earnings.

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

  • The EOD is 20.423. Based on the earnings, the company is fair priced.
  • The MRQ is 21.008. Based on the earnings, the company is fair priced.
  • The TTM is 21.067. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD20.423MRQ21.008-0.585
MRQ21.008TTM21.067-0.058
TTM21.067YOY20.338+0.729
TTM21.0675Y21.653-0.586
5Y21.65310Y29.892-8.240
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD20.4234.014+16.409
MRQ21.0084.277+16.731
TTM21.0674.718+16.349
YOY20.3385.611+14.727
5Y21.6539.054+12.599
10Y29.8929.531+20.361
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 Greene County Bancorp Inc:

  • The EOD is 64.032. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The MRQ is 65.865. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The TTM is 42.375. Based on how much money comes from the company's main activities, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD64.032MRQ65.865-1.833
MRQ65.865TTM42.375+23.490
TTM42.375YOY22.552+19.822
TTM42.3755Y26.370+16.005
5Y26.37010Y27.866-1.496
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD64.0322.423+61.609
MRQ65.8652.582+63.283
TTM42.375-0.320+42.695
YOY22.5520.514+22.038
5Y26.3700.452+25.918
10Y27.8660.106+27.760
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 Greene County 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 2.43 means the investor is paying $2.43 for each $1 in book value.

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

  • The EOD is 2.365. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.432. Based on the equity, the company is underpriced. +1
  • The TTM is 2.513. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.365MRQ2.432-0.068
MRQ2.432TTM2.513-0.081
TTM2.513YOY1.576+0.938
TTM2.5135Y2.440+0.073
5Y2.44010Y3.202-0.762
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD2.3650.453+1.912
MRQ2.4320.483+1.949
TTM2.5130.350+2.163
YOY1.5760.182+1.394
5Y2.4400.620+1.820
10Y3.2020.894+2.308
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 Greene County Bancorp Inc.

4.8.1. Institutions holding Greene County Bancorp Inc

Institutions are holding 15.719% of the shares of Greene County Bancorp Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30FMR Inc5.33650.0017908636-102190-10.1096
2024-06-30BlackRock Inc2.39670.0003408088125723.1786
2024-09-30Vanguard Group Inc2.20070.000237471563661.7283
2024-09-30Geode Capital Management, LLC0.95920.000416332624581.528
2024-09-30State Street Corp0.720.0002122592101529.0288
2024-09-30Goss Wealth Management LLC0.67670.023111521800
2024-09-30Dimensional Fund Advisors, Inc.0.43840.000674645985415.2089
2024-09-30Northern Trust Corp0.38050.000364790-477-0.7308
2024-09-30Stifel Financial Corp0.34770.00195920800
2024-06-30Coombe, Bender & Co LLC0.15970.542720000
2024-09-30Nuveen Asset Management, LLC0.1520.00022587600
2024-09-30Morgan Stanley - Brokerage Accounts0.14020.000123878-1162-4.6406
2024-09-30Citadel Advisors Llc0.1370.000123333233330
2024-09-30Charles Schwab Investment Management Inc0.11870.00012020500
2024-09-30Bank of New York Mellon Corp0.10230.000117421-5125-22.7313
2024-09-30UBS Asset Mgmt Americas Inc0.09370.000115947651769.1092
2024-09-30Swiss National Bank0.0880.00031497900
2024-09-30Goldman Sachs Group Inc0.0770.000113108131080
2024-09-30Wells Fargo & Co0.06910.000111769-85-0.7171
2024-09-30Barclays PLC0.06890.0001117239229370.0481
Total 14.6630.572496657-15450-0.6%

4.9.2. Funds holding Greene County Bancorp Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv1.23740.000321069700
2024-08-31Fidelity Low-Priced Stock1.21930.0253207613-99-0.0477
2024-11-27iShares Russell 2000 ETF1.16620.0075198566-420-0.2111
2024-08-31Fidelity Series Intrinsic Opps1.05950.204818040000
2024-09-30Strategic Advisers Fidelity US TtlStk0.74840.0029127424-3776-2.878
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr0.5620.00259569300
2024-08-31Fidelity Small Cap Index0.41930.008971388-2605-3.5206
2024-11-27iShares Russell 2000 Growth ETF0.3670.01426248900
2024-09-30Fidelity NorthStar Sr F0.28770.048848981-1800-3.5446
2024-09-30Fidelity Extended Market Index0.23920.003407283740.9268
2024-08-31Fidelity LowPriced Stock Commingled Pl A0.20590.02463506300
2024-10-31Vanguard Russell 2000 ETF0.18820.007332043-204-0.6326
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.18650.00231759-1400-4.2221
2024-08-31Fidelity Low-Priced Stock K60.17280.024129424990.3376
2024-10-31State St Russell Sm Cap® Indx SL Cl I0.14660.00722496000
2024-09-30NT R2000 Index Fund - NL0.10060.00817124206013.675
2024-09-30DFA US Small Cap I0.10020.00321706900
2024-10-31Schwab Small Cap Index0.09980.00751699300
2024-09-30BlackRock Extended Equity Market K0.09680.003416483-7-0.0424
2024-11-27iShares Micro-Cap ETF0.09560.04961627100
Total 8.6990.45511481168-7778-0.5%

5.3. Insider Transactions

Insiders are holding 59.274% of the shares of Greene County Bancorp Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-01Tejraj S HadaBUY200028
2024-10-25Nick BarzeeBUY89228.57
2024-06-13Michelle M PlummerSELL315430.32
2024-05-15Jay P CahalanSELL706031.65
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 Assets2,874,621
Total Liabilities2,658,323
Total Stockholder Equity216,298
 As reported
Total Liabilities 2,658,323
Total Stockholder Equity+ 216,298
Total Assets = 2,874,621

Assets

Total Assets2,874,621
Total Current Assets1,885,690
Long-term Assets1,082,282
Total Current Assets
Cash And Cash Equivalents 216,048
Short-term Investments 364,526
Net Receivables 1,496,340
Other Current Assets 230,957
Total Current Assets  (as reported)1,885,690
Total Current Assets  (calculated)2,307,871
+/- 422,181
Long-term Assets
Property Plant Equipment 15,498
Long Term Investments 1,066,784
Other Assets -93,351
Long-term Assets  (as reported)1,082,282
Long-term Assets  (calculated)988,931
+/- 93,351

Liabilities & Shareholders' Equity

Total Current Liabilities63,000
Long-term Liabilities2,595,323
Total Stockholder Equity216,298
Total Current Liabilities
Short-term Debt 63,000
Short Long Term Debt 63,000
Other Current Liabilities -63,000
Total Current Liabilities  (as reported)63,000
Total Current Liabilities  (calculated)63,000
+/-0
Long-term Liabilities
Long term Debt 79,508
Long-term Liabilities  (as reported)2,595,323
Long-term Liabilities  (calculated)79,508
+/- 2,515,815
Total Stockholder Equity
Common Stock1,722
Retained Earnings 219,468
Accumulated Other Comprehensive Income -14,140
Other Stockholders Equity 9,248
Total Stockholder Equity (as reported)216,298
Total Stockholder Equity (calculated)216,298
+/-0
Other
Capital Stock1,722
Cash and Short Term Investments 389,350
Common Stock Shares Outstanding 17,027
Liabilities and Stockholders Equity 2,874,621
Net Debt -73,540
Net Invested Capital 358,806
Net Working Capital 1,822,690
Short Long Term Debt Total 142,508



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-30
> Total Assets 
0
0
151,000
152,600
154,500
162,000
162,188
167,735
167,236
171,231
174,081
185,105
191,297
197,364
210,894
220,158
230,034
236,389
244,073
256,965
259,422
271,827
274,615
284,579
284,675
287,393
293,292
294,680
291,024
295,250
299,231
307,565
309,597
312,318
321,405
325,826
339,141
343,995
379,601
379,608
438,569
440,962
458,587
460,536
471,715
473,066
478,944
495,323
529,481
531,356
560,444
547,525
556,385
559,583
578,680
590,656
600,932
624,548
650,177
633,605
650,466
652,694
700,473
674,161
699,036
712,422
734,031
738,647
767,745
796,806
851,385
868,781
893,115
931,981
958,491
982,291
1,037,647
1,060,810
1,173,788
1,151,478
1,187,873
1,195,286
1,273,788
1,269,462
1,409,720
1,443,951
1,584,472
1,676,803
1,799,140
1,864,929
2,142,823
2,200,335
2,282,800
2,345,088
2,521,689
2,571,740
2,584,221
2,616,315
2,729,101
2,698,283
2,688,195
2,736,688
2,871,511
2,832,247
2,874,621
2,874,6212,832,2472,871,5112,736,6882,688,1952,698,2832,729,1012,616,3152,584,2212,571,7402,521,6892,345,0882,282,8002,200,3352,142,8231,864,9291,799,1401,676,8031,584,4721,443,9511,409,7201,269,4621,273,7881,195,2861,187,8731,151,4781,173,7881,060,8101,037,647982,291958,491931,981893,115868,781851,385796,806767,745738,647734,031712,422699,036674,161700,473652,694650,466633,605650,177624,548600,932590,656578,680559,583556,385547,525560,444531,356529,481495,323478,944473,066471,715460,536458,587440,962438,569379,608379,601343,995339,141325,826321,405312,318309,597307,565299,231295,250291,024294,680293,292287,393284,675284,579274,615271,827259,422256,965244,073236,389230,034220,158210,894197,364191,297185,105174,081171,231167,236167,735162,188162,000154,500152,600151,00000
   > Total Current Assets 
0
0
0
3,900
2,900
7,100
5,553
7,178
3,236
13,330
16,002
6,693
5,378
7,420
7,474
8,860
8,856
9,728
10,360
18,492
9,023
12,750
14,191
14,482
14,354
13,529
15,300
12,445
9,899
15,171
11,567
13,954
11,531
14,029
13,811
13,082
11,671
10,104
11,105
9,436
12,970
13,292
14,891
12,087
13,474
12,663
23,471
12,984
40,576
25,296
27,589
12,682
27,027
22,769
33,678
10,430
25,755
90,693
118,043
78,779
84,069
66,981
110,096
72,920
88,218
87,127
101,464
105,828
112,289
120,158
148,241
121,838
117,037
107,220
118,816
113,938
153,747
137,188
199,695
154,969
162,554
147,287
201,430
160,994
279,711
237,977
298,513
279,449
358,326
401,696
563,663
552,999
538,376
477,906
575,664
490,095
414,919
412,098
513,759
494,403
456,800
1,771,321
275,970
207,495
1,885,690
1,885,690207,495275,9701,771,321456,800494,403513,759412,098414,919490,095575,664477,906538,376552,999563,663401,696358,326279,449298,513237,977279,711160,994201,430147,287162,554154,969199,695137,188153,747113,938118,816107,220117,037121,838148,241120,158112,289105,828101,46487,12788,21872,920110,09666,98184,06978,779118,04390,69325,75510,43033,67822,76927,02712,68227,58925,29640,57612,98423,47112,66313,47412,08714,89113,29212,9709,43611,10510,10411,67113,08213,81114,02911,53113,95411,56715,1719,89912,44515,30013,52914,35414,48214,19112,7509,02318,49210,3609,7288,8568,8607,4747,4205,3786,69316,00213,3303,2367,1785,5537,1002,9003,900000
       Cash And Cash Equivalents 
0
0
0
2,800
1,700
5,900
4,417
6,014
1,975
11,973
14,770
5,336
4,045
5,966
6,079
7,408
7,330
8,199
8,855
16,918
7,506
11,127
12,666
12,929
12,762
11,906
13,708
10,872
8,375
13,569
9,898
12,218
9,783
12,219
11,910
11,127
9,812
8,115
8,960
7,297
10,453
10,785
12,281
9,639
10,905
10,055
20,738
10,253
37,730
22,663
24,761
9,966
24,287
20,055
30,876
7,742
22,919
9,959
38,328
6,472
15,081
11,926
55,849
14,059
19,985
15,119
26,053
16,768
13,347
23,318
41,346
18,105
22,131
17,720
37,732
18,422
48,564
29,609
76,989
28,889
37,517
34,330
91,297
32,413
114,478
38,168
81,885
44,533
80,261
61,117
150,345
154,328
117,696
67,890
154,727
73,116
70,780
64,912
182,903
201,021
134,323
179,902
258,906
193,226
216,048
216,048193,226258,906179,902134,323201,021182,90364,91270,78073,116154,72767,890117,696154,328150,34561,11780,26144,53381,88538,168114,47832,41391,29734,33037,51728,88976,98929,60948,56418,42237,73217,72022,13118,10541,34623,31813,34716,76826,05315,11919,98514,05955,84911,92615,0816,47238,3289,95922,9197,74230,87620,05524,2879,96624,76122,66337,73010,25320,73810,05510,9059,63912,28110,78510,4537,2978,9608,1159,81211,12711,91012,2199,78312,2189,89813,5698,37510,87213,70811,90612,76212,92912,66611,1277,50616,9188,8558,1997,3307,4086,0795,9664,0455,33614,77011,9731,9756,0144,4175,9001,7002,800000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
13,468
0
0
0
0
0
0
0
6,839
97,729,392
105,438,371
99,053,500
8,489
103,656,519
102,387,229
105,683,228
9,059
91,565,662
86,675,713
85,935
3,634
85,336
79,103
79,390
2,899
83,179
78,619
90,349
1,365
138,157
108,251
101,822
804
93,450
90,438
83,406
390
87,881
98,315
94,938
721
80,673
77,235
74,205
87,528
81,824
77,987
76,840
69,644
66,118
52,301
51,280
56,151
65,315
69,071
72,207
86,034
95,757
93,582
103,246
100,123
91,205
85,710
77,041
91,483
100,809
102,969
117,627
121,023
119,600
107,192
104,008
122,728
159,263
192,999
209,122
226,709
269,670
332,104
404,186
390,890
412,375
401,624
411,442
408,062
333,603
335,118
316,864
281,133
308,716
307,809
345,519
350,001
364,526
364,526350,001345,519307,809308,716281,133316,864335,118333,603408,062411,442401,624412,375390,890404,186332,104269,670226,709209,122192,999159,263122,728104,008107,192119,600121,023117,627102,969100,80991,48377,04185,71091,205100,123103,24693,58295,75786,03472,20769,07165,31556,15151,28052,30166,11869,64476,84077,98781,82487,52874,20577,23580,67372194,93898,31587,88139083,40690,43893,450804101,822108,251138,1571,36590,34978,61983,1792,89979,39079,10385,3363,63485,93586,675,71391,565,6629,059105,683,228102,387,229103,656,5198,48999,053,500105,438,37197,729,3926,839000000013,46800000000000
       Net Receivables 
0
0
0
1,100
1,200
1,200
1,136
1,165
1,260
1,357
1,232
1,357
1,333
1,454
1,395
1,452
1,526
1,528
1,505
1,574
1,518
1,623
1,525
1,553
1,592
1,623
1,592
1,573
1,524
1,602
1,669
1,736
1,748
1,810
1,901
1,955
1,859
1,989
2,145
2,139
2,517
2,507
2,610
2,448
2,569
2,608
2,733
2,731
2,846
2,633
2,828
2,716
2,740
2,714
2,802
2,688
2,836
2,747
2,875
2,663
2,870
2,754
2,967
2,710
2,918
2,937
3,204
3,026
3,185
3,258
3,649
3,610
3,701
3,790
4,043
4,033
4,374
4,610
5,079
5,057
5,437
5,765
6,125
5,853
5,970
6,810
7,506
8,207
8,395
8,475
9,132
7,781
8,305
8,392
9,495
8,917
10,536
12,068
13,992
12,249
13,761
1,451,365
16,762
14,269
1,496,340
1,496,34014,26916,7621,451,36513,76112,24913,99212,06810,5368,9179,4958,3928,3057,7819,1328,4758,3958,2077,5066,8105,9705,8536,1255,7655,4375,0575,0794,6104,3744,0334,0433,7903,7013,6103,6493,2583,1853,0263,2042,9372,9182,7102,9672,7542,8702,6632,8752,7472,8362,6882,8022,7142,7402,7162,8282,6332,8462,7312,7332,6082,5692,4482,6102,5072,5172,1392,1451,9891,8591,9551,9011,8101,7481,7361,6691,6021,5241,5731,5921,6231,5921,5531,5251,6231,5181,5741,5051,5281,5261,4521,3951,4541,3331,3571,2321,3571,2601,1651,1361,2001,2001,100000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
250
250
250
250
250
250
250
250
250
1,230
1,230
1,230
1,230
2,210
2,210
2,145
2,145
2,145
2,145
2,145
1,895
2,385
2,385
2,385
2,385
2,875
2,875
3,626
3,626
4,071
8,207
4,094
-344,672
650,622
162,173
126,065
76,282
164,290
82,101
81,316
76,980
197,357
213,572
148,386
194,703
275,970
207,495
230,957
230,957207,495275,970194,703148,386213,572197,35776,98081,31682,101164,29076,282126,065162,173650,622-344,6724,0948,2074,0713,6263,6262,8752,8752,3852,3852,3852,3851,8952,1452,1452,1452,1452,1452,2102,2101,2301,2301,2301,230250250250250250250250250250000000000000000000000000000000000000000000000000000000000
   > Long-term Assets 
0
0
-100
53,200
53,500
50,500
48,672
49,921
57,567
54,999
52,887
53,927
53,594
57,848
65,508
71,052
77,521
82,479
89,630
104,529
102,325
110,466
104,357
110,169
109,262
108,371
112,912
106,647
99,743
95,469
95,376
98,072
97,320
92,422
93,093
100,896
97,327
109,232
122,306
128,257
168,855
162,853
167,031
176,881
174,352
169,743
158,981
182,129
183,205
197,492
228,087
229,701
218,002
221,027
228,684
248,816
235,544
260,041
253,550
260,512
254,211
245,313
242,615
252,404
263,907
264,491
264,603
269,549
284,793
285,476
309,047
319,234
312,864
310,621
305,114
328,928
340,062
355,608
408,420
408,877
413,873
397,654
408,894
440,444
477,432
538,526
605,258
624,291
674,147
755,217
862,521
902,248
1,002,731
1,082,195
1,155,750
1,184,549
1,101,029
1,092,319
1,068,674
1,022,830
1,036,013
15,232
2,595,541
2,624,752
1,082,282
1,082,2822,624,7522,595,54115,2321,036,0131,022,8301,068,6741,092,3191,101,0291,184,5491,155,7501,082,1951,002,731902,248862,521755,217674,147624,291605,258538,526477,432440,444408,894397,654413,873408,877408,420355,608340,062328,928305,114310,621312,864319,234309,047285,476284,793269,549264,603264,491263,907252,404242,615245,313254,211260,512253,550260,041235,544248,816228,684221,027218,002229,701228,087197,492183,205182,129158,981169,743174,352176,881167,031162,853168,855128,257122,306109,23297,327100,89693,09392,42297,32098,07295,37695,46999,743106,647112,912108,371109,262110,169104,357110,466102,325104,52989,63082,47977,52171,05265,50857,84853,59453,92752,88754,99957,56749,92148,67250,50053,50053,200-10000
       Property Plant Equipment 
0
0
3,300
3,500
3,700
4,100
4,606
5,114
5,060
5,034
5,122
5,052
4,972
4,976
5,029
4,964
4,919
4,870
4,811
4,698
4,596
5,027
5,303
5,335
5,606
5,984
7,229
7,796
8,177
8,793
9,441
10,805
11,984
13,319
13,703
13,712
14,148
14,228
15,204
15,108
15,269
15,778
15,604
15,274
15,125
15,105
14,932
14,804
14,849
15,347
15,515
15,407
15,244
15,044
15,035
14,899
14,750
14,605
14,503
14,349
14,245
14,354
14,246
14,307
14,357
14,355
14,423
14,515
14,476
14,340
14,225
14,176
14,058
13,928
13,773
13,615
13,559
13,499
13,361
13,304
13,267
13,308
13,193
13,255
13,336
13,273
13,366
13,658
14,097
14,052
13,976
14,137
14,161
13,985
14,273
14,362
14,303
14,450
14,532
15,028
15,282
15,232
17,829
17,677
15,498
15,49817,67717,82915,23215,28215,02814,53214,45014,30314,36214,27313,98514,16114,13713,97614,05214,09713,65813,36613,27313,33613,25513,19313,30813,26713,30413,36113,49913,55913,61513,77313,92814,05814,17614,22514,34014,47614,51514,42314,35514,35714,30714,24614,35414,24514,34914,50314,60514,75014,89915,03515,04415,24415,40715,51515,34714,84914,80414,93215,10515,12515,27415,60415,77815,26915,10815,20414,22814,14813,71213,70313,31911,98410,8059,4418,7938,1777,7967,2295,9845,6065,3355,3035,0274,5964,6984,8114,8704,9194,9645,0294,9764,9725,0525,1225,0345,0605,1144,6064,1003,7003,5003,30000
       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
429,055
440,582
451,566
473,140
474,982
514,996
512,302
535,945
547,986
565,741
569,569
581,255
590,929
603,781
613,283
612,496
635,018
655,758
684,707
727,699
756,490
802,310
820,951
848,017
864,140
903,013
955,927
978,981
1,124,900
1,134,501
1,158,749
1,212,674
1,269,384
1,376,053
1,475,389
610,633
1,688,559
1,772,392
1,916,757
888,111
988,570
1,068,210
1,141,477
1,170,187
1,086,726
1,077,869
1,054,142
1,007,802
1,020,731
1,008,987
1,046,233
1,040,683
1,066,784
1,066,7841,040,6831,046,2331,008,9871,020,7311,007,8021,054,1421,077,8691,086,7261,170,1871,141,4771,068,210988,570888,1111,916,7571,772,3921,688,559610,6331,475,3891,376,0531,269,3841,212,6741,158,7491,134,5011,124,900978,981955,927903,013864,140848,017820,951802,310756,490727,699684,707655,758635,018612,496613,283603,781590,929581,255569,569565,741547,986535,945512,302514,996474,982473,140451,566440,582429,0550000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
1,153
1,106
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000001,1061,153000000
       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
399,874
431,823
469,121
532,433
597,159
615,929
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000615,929597,159532,433469,121431,823399,8740000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
0
151,100
95,500
98,100
104,400
107,963
110,635
106,433
102,903
105,192
124,484
132,325
132,096
137,912
140,245
143,657
144,182
144,083
133,944
148,073
148,610
156,067
159,928
161,058
165,492
165,081
175,588
181,381
184,611
192,288
195,539
200,746
205,867
214,501
211,848
230,143
224,659
246,190
241,915
256,744
264,817
276,665
271,568
283,889
290,660
296,492
300,210
305,700
308,568
304,768
305,142
311,356
315,787
316,318
331,410
339,633
273,814
278,584
294,314
312,186
340,400
347,762
348,837
346,911
360,804
367,964
363,270
370,663
391,172
394,097
427,709
463,214
514,140
534,561
539,425
543,838
568,014
565,673
587,632
611,446
650,345
663,464
668,024
652,577
667,448
680,701
773,063
766,667
708,016
716,639
745,088
741,693
784,987
790,275
897,096
1,068,273
1,111,898
1,146,668
1,181,050
1,195,382
950,135
0
0
-93,351
-93,35100950,1351,195,3821,181,0501,146,6681,111,8981,068,273897,096790,275784,987741,693745,088716,639708,016766,667773,063680,701667,448652,577668,024663,464650,345611,446587,632565,673568,014543,838539,425534,561514,140463,214427,709394,097391,172370,663363,270367,964360,804346,911348,837347,762340,400312,186294,314278,584273,814339,633331,410316,318315,787311,356305,142304,768308,568305,700300,210296,492290,660283,889271,568276,665264,817256,744241,915246,190224,659230,143211,848214,501205,867200,746195,539192,288184,611181,381175,588165,081165,492161,058159,928156,067148,610148,073133,944144,083144,182143,657140,245137,912132,096132,325124,484105,192102,903106,433110,635107,963104,40098,10095,500151,10000
> Total Liabilities 
0
0
126,900
400
131,200
138,800
138,941
144,141
143,393
10,000
7,500
5,000
5,000
5,000
9,000
9,000
9,000
9,000
8,000
227,840
8,000
13,000
244,430
254,753
7,500
7,500
261,808
261,927
258,085
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
9,000
19,000
343,341
401,863
19,000
19,000
19,000
19,000
430,443
17,000
450,820
17,000
17,000
12,000
499,444
12,000
12,000
9,000
537,992
7,000
569,921
4,000
577,497
593,454
594,286
14,500
612,961
636,237
647,958
17,300
671,727
698,964
726,056
20,300
794,480
816,701
853,602
877,543
898,770
950,792
971,237
18,150
18,150
1,088,232
1,091,165
1,165,523
1,157,093
13,600
1,323,405
1,460,479
1,547,998
25,733
25,701
2,003,736
2,050,751
49,170
2,185,105
49,263
2,414,026
2,424,635
2,448,108
49,449
49,495
53,916
2,541,392
2,672,326
2,619,788
2,658,323
2,658,3232,619,7882,672,3262,541,39253,91649,49549,4492,448,1082,424,6352,414,02649,2632,185,10549,1702,050,7512,003,73625,70125,7331,547,9981,460,4791,323,40513,6001,157,0931,165,5231,091,1651,088,23218,15018,150971,237950,792898,770877,543853,602816,701794,48020,300726,056698,964671,72717,300647,958636,237612,96114,500594,286593,454577,4974,000569,9217,000537,9929,00012,00012,000499,44412,00017,00017,000450,82017,000430,44319,00019,00019,00019,000401,863343,34119,0009,0005,0005,0005,0005,0005,0005,0005,0005,000258,085261,927261,8087,5007,500254,753244,43013,0008,000227,8408,0009,0009,0009,0009,0005,0005,0005,0007,50010,000143,393144,141138,941138,800131,200400126,90000
   > Total Current Liabilities 
0
0
0
400
400
5,400
5,240
5,456
5,000
10,000
7,500
5,000
5,000
5,000
9,000
9,000
9,000
9,000
8,000
1,000
150,635
219,991
4,500
2,500
202,324
34,426
2,500
2,500
2,500
0
0
0
0
0
0
0
0
0
0
1,000
7,500
0
0
0
0
10,300
0
9,100
0
0
0
14,300
503,994
505,969
523,597
14,000
543,143
14,300
3,624
10,600
3,500
31,700
4,939
3,150
4,800
43,500
6,037
22,900
8,200
27,800
7,791
26,100
14,300
45,800
500
6,900
700
20,300
8,424
4,444
58,800
54,900
12,650
8,000
4,308
48,900
4,000
17,884
6,754
8,011
2,000
3,000
1,721,611
40,000
1,925,298
123,700
23,400
107,600
2,040,263
2,127,431
2,036,660
125,000
2,181,176
2,243,543
63,000
63,0002,243,5432,181,176125,0002,036,6602,127,4312,040,263107,60023,400123,7001,925,29840,0001,721,6113,0002,0008,0116,75417,8844,00048,9004,3088,00012,65054,90058,8004,4448,42420,3007006,90050045,80014,30026,1007,79127,8008,20022,9006,03743,5004,8003,1504,93931,7003,50010,6003,62414,300543,14314,000523,597505,969503,99414,3000009,100010,30000007,5001,00000000000002,5002,5002,50034,426202,3242,5004,500219,991150,6351,0008,0009,0009,0009,0009,0005,0005,0005,0007,50010,0005,0005,4565,2405,400400400000
       Short-term Debt 
0
0
0
0
0
5,000
5,000
5,000
5,000
10,000
7,500
5,000
5,000
5,000
9,000
9,000
9,000
9,000
8,000
1,000
1,000
0
4,500
2,500
2,500
0
2,500
2,500
2,500
0
0
0
0
0
0
0
0
0
0
1,000
7,500
0
0
0
0
10,300
0
9,100
9,100
0
0
14,300
14,300
12,000
9,000
14,000
14,000
14,300
4,000
10,600
3,500
31,700
14,500
3,150
4,800
43,500
17,300
22,900
8,200
27,800
20,300
26,100
14,300
45,800
500
6,900
700
20,300
5,500
5,500
58,800
54,900
12,650
8,000
8,000
48,900
4,000
17,884
17,884
19,601
2,000
3,000
310
40,000
357
123,700
23,400
107,600
329
455
4,831
125,000
2,498
115,801
63,000
63,000115,8012,498125,0004,831455329107,60023,400123,70035740,0003103,0002,00019,60117,88417,8844,00048,9008,0008,00012,65054,90058,8005,5005,50020,3007006,90050045,80014,30026,10020,30027,8008,20022,90017,30043,5004,8003,15014,50031,7003,50010,6004,00014,30014,00014,0009,00012,00014,30014,300009,1009,100010,30000007,5001,00000000000002,5002,5002,50002,5002,5004,50001,0001,0008,0009,0009,0009,0009,0005,0005,0005,0007,50010,0005,0005,0005,0005,00000000
       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
17,650
0
0
0
41,700
0
0
20,300
46,400
34,600
68,250
23,150
29,550
3,000
5,000
5,500
5,500
4,500
3,500
12,650
8,000
0
48,900
4,000
17,884
0
0
2,000
3,000
0
40,000
0
123,700
23,400
107,600
0
0
0
125,000
2,000
115,300
63,000
63,000115,3002,000125,000000107,60023,400123,700040,00003,0002,0000017,8844,00048,90008,00012,6503,5004,5005,5005,5005,0003,00029,55023,15068,25034,60046,40020,3000041,70000017,650000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
400
400
400
240
456
132,749
136,025
140,955
154,192
159,654
165,918
175,674
183,714
192,124
197,989
206,188
218,045
221,110
227,584
230,941
243,718
244,786
247,321
253,199
253,237
249,696
256,030
259,929
268,250
269,459
271,120
280,213
284,176
297,061
297,191
322,067
321,431
373,557
381,401
398,130
398,729
409,371
399,234
415,927
421,732
463,444
465,854
498,849
469,897
491,994
493,969
514,597
511,937
536,143
545,690
586,718
558,439
580,482
549,435
621,238
589,574
611,308
583,181
644,841
7,310
7,656
8,767
7,791
9,193
9,506
10,287
9,204
9,685
12,373
10,036
10,724
11,903
9,821
11,895
13,095
14,924
16,381
17,247
17,847
1,501,075
21,392
20,774
22,085
2,005,108
2,056,462
2,073,357
2,291,870
2,212,604
2,326,863
25,711
28,651
2,437,161
0
0
0
0
0
000002,437,16128,65125,7112,326,8632,212,6042,291,8702,073,3572,056,4622,005,10822,08520,77421,3921,501,07517,84717,24716,38114,92413,09511,8959,82111,90310,72410,03612,3739,6859,20410,2879,5069,1937,7918,7677,6567,310644,841583,181611,308589,574621,238549,435580,482558,439586,718545,690536,143511,937514,597493,969491,994469,897498,849465,854463,444421,732415,927399,234409,371398,729398,130381,401373,557321,431322,067297,191297,061284,176280,213271,120269,459268,250259,929256,030249,696253,237253,199247,321244,786243,718230,941227,584221,110218,045206,188197,989192,124183,714175,674165,918159,654154,192140,955136,025132,749456240400400400000
       Other Current Liabilities 
0
0
0
-400
-400
-5,400
-5,240
-5,456
-5,000
-10,000
-7,500
-5,000
-5,000
-5,000
-9,000
-9,000
-9,000
-9,000
-8,000
-1,000
0
0
-4,500
-2,500
0
0
-2,500
-2,500
-2,500
0
0
0
0
0
0
0
0
0
0
-1,000
-7,500
0
0
0
0
-10,300
0
-9,100
0
0
0
-14,300
491,994
493,969
514,597
-14,000
536,143
-14,300
586,718
-10,600
-3,500
-31,700
621,238
-3,150
-4,800
-43,500
644,841
-22,900
-8,200
-27,800
750,309
-26,100
-14,300
-45,800
-500
-6,900
-700
-20,300
1,052,247
1,025,234
-58,800
-54,900
-12,650
-8,000
1,263,210
-48,900
-4,000
-17,884
1,618,993
19,601
-2,000
-3,000
1,721,301
-40,000
1,924,941
-123,700
-23,400
-107,600
2,039,934
2,126,976
2,031,829
-125,000
-2,498
-115,801
-63,000
-63,000-115,801-2,498-125,0002,031,8292,126,9762,039,934-107,600-23,400-123,7001,924,941-40,0001,721,301-3,000-2,00019,6011,618,993-17,884-4,000-48,9001,263,210-8,000-12,650-54,900-58,8001,025,2341,052,247-20,300-700-6,900-500-45,800-14,300-26,100750,309-27,800-8,200-22,900644,841-43,500-4,800-3,150621,238-31,700-3,500-10,600586,718-14,300536,143-14,000514,597493,969491,994-14,300000-9,1000-10,3000000-7,500-1,0000000000000-2,500-2,500-2,50000-2,500-4,50000-1,000-8,000-9,000-9,000-9,000-9,000-5,000-5,000-5,000-7,500-10,000-5,000-5,456-5,240-5,400-400-400000
   > Long-term Liabilities 
0
0
0
0
2,500
5,000
5,000
5,000
5,000
0
0
0
0
0
0
0
0
0
0
7,000
8,000
13,000
7,500
7,500
7,500
7,500
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
9,000
19,000
19,000
19,000
19,000
19,000
19,000
19,000
19,000
17,000
17,000
17,000
17,000
12,000
12,000
12,000
12,000
9,000
7,000
7,000
6,000
4,000
4,000
5,000
8,500
14,500
14,500
14,500
15,500
17,300
18,800
18,800
20,300
20,300
20,300
20,300
22,450
22,650
22,650
20,150
20,150
18,150
18,150
17,150
15,150
12,650
13,600
13,600
12,600
9,100
25,484
25,733
25,701
19,622
19,644
49,170
49,217
49,263
49,310
23,400
107,600
49,449
49,495
53,916
2,416,392
491,150
376,245
2,595,323
2,595,323376,245491,1502,416,39253,91649,49549,449107,60023,40049,31049,26349,21749,17019,64419,62225,70125,73325,4849,10012,60013,60013,60012,65015,15017,15018,15018,15020,15020,15022,65022,65022,45020,30020,30020,30020,30018,80018,80017,30015,50014,50014,50014,5008,5005,0004,0004,0006,0007,0007,0009,00012,00012,00012,00012,00017,00017,00017,00017,00019,00019,00019,00019,00019,00019,00019,00019,0009,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0007,5007,5007,5007,50013,0008,0007,00000000000005,0005,0005,0005,0002,5000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
19,633
19,601
19,622
19,644
49,170
49,217
49,263
49,310
49,356
49,403
49,449
0
0
0
0
0
0
00000049,44949,40349,35649,31049,26349,21749,17019,64419,62219,60119,6330000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
535
681
644
710
844
819
1,313
1,032
774
1,043
1,669
1,474
1,665
1,795
1,431
1,797
1,489
1,035
1,422
895
1,109
1,190
889
737
665
734
708
899
820
1,235
1,280
1,298
1,703
1,910
1,806
2,508
2,363
2,543
1,710
1,909
2,516
2,988
3,104
2,590
2,864
3,247
2,882
2,993
3,315
5,055
3,920
3,931
3,624
4,458
4,472
4,651
4,939
5,737
5,629
5,777
6,037
7,310
7,656
8,767
7,791
9,193
9,506
10,287
9,204
9,685
12,373
10,036
10,724
15,056
5,900
6,800
7,900
9,826
10,300
8,700
9,900
12,590
12,500
10,700
11,400
13,719
14,600
13,000
14,500
16,115
17,200
15,100
0
18,477
0
0
0
0
0
0000018,477015,10017,20016,11514,50013,00014,60013,71911,40010,70012,50012,5909,9008,70010,3009,8267,9006,8005,90015,05610,72410,03612,3739,6859,20410,2879,5069,1937,7918,7677,6567,3106,0375,7775,6295,7374,9394,6514,4724,4583,6243,9313,9205,0553,3152,9932,8823,2472,8642,5903,1042,9882,5161,9091,7102,5432,3632,5081,8061,9101,7031,2981,2801,2358208997087346657378891,1901,1098951,4221,0351,4891,7971,4311,7951,6651,4741,6691,0437741,0321,313819844710644681535000000
> Total Stockholder Equity
0
0
24,100
23,900
23,300
23,200
23,247
23,594
23,843
24,496
24,782
25,094
25,330
25,414
25,446
26,401
27,241
27,926
28,220
29,125
28,881
29,446
30,185
29,826
30,966
31,677
31,484
32,752
32,939
33,483
33,637
33,581
34,430
35,299
35,372
35,415
35,800
36,506
36,831
36,267
36,706
38,053
39,094
40,264
41,634
42,623
43,501
44,503
45,933
45,912
46,731
48,081
49,509
50,621
51,768
52,664
53,869
54,627
55,835
56,108
57,012
58,408
59,796
61,200
62,799
64,464
65,853
66,920
68,781
70,750
72,985
74,301
76,414
78,379
80,948
83,521
86,855
89,573
92,667
96,191
99,641
104,121
108,265
112,369
116,529
120,546
123,993
128,805
133,022
138,736
139,087
149,584
154,836
159,983
156,932
157,714
159,586
168,207
178,678
183,283
184,168
195,296
199,185
206,000
216,298
216,298206,000199,185195,296184,168183,283178,678168,207159,586157,714156,932159,983154,836149,584139,087138,736133,022128,805123,993120,546116,529112,369108,265104,12199,64196,19192,66789,57386,85583,52180,94878,37976,41474,30172,98570,75068,78166,92065,85364,46462,79961,20059,79658,40857,01256,10855,83554,62753,86952,66451,76850,62149,50948,08146,73145,91245,93344,50343,50142,62341,63440,26439,09438,05336,70636,26736,83136,50635,80035,41535,37235,29934,43033,58133,63733,48332,93932,75231,48431,67730,96629,82630,18529,44628,88129,12528,22027,92627,24126,40125,44625,41425,33025,09424,78224,49623,84323,59423,24723,20023,30023,90024,10000
   Common Stock
0
0
200
0
200
200
215
215
215
215
215
215
215
215
215
215
215
215
215
215
215
215
215
215
215
215
215
431
431
431
431
431
431
431
431
431
431
431
431
431
431
431
431
431
431
431
431
431
431
431
431
431
431
431
431
431
431
431
431
431
431
431
431
431
431
431
431
431
431
431
861
861
861
861
861
861
861
861
861
861
861
861
861
861
861
861
861
861
861
861
861
861
861
861
861
861
861
861
1,722
1,722
1,722
1,722
1,722
1,722
1,722
1,7221,7221,7221,7221,7221,7221,722861861861861861861861861861861861861861861861861861861861861861861861861861861861861431431431431431431431431431431431431431431431431431431431431431431431431431431431431431431431431431431431431431431431431431431431215215215215215215215215215215215215215215215215215215215215215200200020000
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
38,523
39,695
40,853
41,869
42,901
43,833
45,041
46,112
47,534
48,923
50,086
51,305
52,736
54,198
55,222
56,696
58,491
60,451
62,256
63,805
65,943
68,496
71,023
73,072
76,165
79,421
82,975
86,213
89,853
94,040
98,003
101,774
106,205
110,374
113,993
118,263
122,670
128,392
132,629
139,775
146,381
152,746
159,427
165,127
173,617
180,263
187,807
0
0
0
0
0
0
000000187,807180,263173,617165,127159,427152,746146,381139,775132,629128,392122,670118,263113,993110,374106,205101,77498,00394,04089,85386,21382,97579,42176,16573,07271,02368,49665,94363,80562,25660,45158,49156,69655,22254,19852,73651,30550,08648,92347,53446,11245,04143,83342,90141,86940,85339,69538,5230000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
600
0
-1,000
-1,200
-1,221
-1,447
-1,161
-757
-268
-227
265
86
-159
308
775
863
915
1,232
599
346
644
-487
161
16
-510
-34
-162
-195
-282
-878
-400
-330
-236
-469
1
438
899
-28
-170
362
459
792
1,228
1,217
1,119
1,123
1,438
550
279
519
741
626
413
173
321
134
60
-750
-1,313
-1,395
-1,235
-1,050
-927
-749
-438
-798
-758
-812
-485
-725
-866
-1,558
-1,516
-992
-757
-1,314
-1,899
-1,623
-1,813
-1,520
-1,339
-1,006
-1,277
-1,391
-970
-428
-618
-626
-4,512
-1,161
-2,515
-3,733
-13,465
-18,383
-25,001
-23,026
-20,099
-21,408
-25,120
-19,070
-20,417
-19,710
-14,140
-14,140-19,710-20,417-19,070-25,120-21,408-20,099-23,026-25,001-18,383-13,465-3,733-2,515-1,161-4,512-626-618-428-970-1,391-1,277-1,006-1,339-1,520-1,813-1,623-1,899-1,314-757-992-1,516-1,558-866-725-485-812-758-798-438-749-927-1,050-1,235-1,395-1,313-750601343211734136267415192795501,4381,1231,1191,2171,228792459362-170-288994381-469-236-330-400-878-282-195-162-34-51016161-4876443465991,232915863775308-15986265-227-268-757-1,161-1,447-1,221-1,200-1,000060000
   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
11,020
11,042
11,118
11,119
11,129
11,134
11,163
11,168
11,158
11,182
11,208
11,208
11,229
11,239
11,267
11,220
11,230
11,259
10,870
10,872
10,943
10,990
10,990
10,990
10,992
11,000
11,050
11,017
11,017
11,017
11,017
11,017
11,017
11,017
11,017
11,017
11,017
11,017
11,017
11,017
11,017
11,017
11,017
11,017
11,017
11,017
10,156
0
0
0
0
0
0
00000010,15611,01711,01711,01711,01711,01711,01711,01711,01711,01711,01711,01711,01711,01711,01711,01711,01711,01711,01711,01711,05011,00010,99210,99010,99010,99010,94310,87210,87011,25911,23011,22011,26711,23911,22911,20811,20811,18211,15811,16811,16311,13411,12911,11911,11811,04211,0200000000000000000000000000000000000000000000000000000
   Treasury Stock000000-908-908-908-908-908-908-908-908-908-908-908-908-908-315-277-277-277-277-277-277-320-395-406-410-410-410-467-512-517-579-613-629-629-655-670-694-694-733-798-853-860-905-913-928-1,047-1,173-1,206-1,206-1,206-1,284-1,376-1,409-1,409-1,436-1,512-1,512-1,512-1,529-1,555-1,605-1,409-989-883-897-918-950-970-991-1,009-1,093-1,109-1,138-1,157-1,256-1,287-1,321-1,346-1,478-1,509-1,527-1,625-1,737-1,761-1,372-1,400-1,580-1,449-1,076-1,075-1,020-1,020-1,020-1,654000000
   Other Stockholders Equity 
0
0
7,300
7,500
9,300
9,200
8,945
9,300
9,299
9,298
9,128
9,113
8,744
8,624
8,685
8,713
8,732
8,785
8,817
8,900
8,927
8,991
9,061
9,095
9,165
9,216
9,269
9,187
9,248
9,298
9,386
9,440
9,481
9,523
9,584
9,491
9,517
9,418
8,873
8,681
8,758
8,847
8,941
8,996
9,052
9,143
9,201
9,257
9,366
9,565
9,739
9,795
9,814
9,869
10,071
10,191
10,216
10,229
10,303
10,315
10,360
10,449
10,514
10,514
10,559
10,584
10,638
10,591
10,617
10,680
10,353
10,360
10,476
10,580
10,580
10,580
10,586
10,605
10,730
10,740
10,740
10,740
10,740
10,740
10,740
10,702
10,109
10,109
10,109
10,109
10,109
10,109
10,109
10,109
10,109
10,109
10,109
10,109
9,248
9,248
9,248
9,248
9,248
9,248
9,248
9,2489,2489,2489,2489,2489,2489,24810,10910,10910,10910,10910,10910,10910,10910,10910,10910,10910,10910,10910,70210,74010,74010,74010,74010,74010,74010,73010,60510,58610,58010,58010,58010,47610,36010,35310,68010,61710,59110,63810,58410,55910,51410,51410,44910,36010,31510,30310,22910,21610,19110,0719,8699,8149,7959,7399,5659,3669,2579,2019,1439,0528,9968,9418,8478,7588,6818,8739,4189,5179,4919,5849,5239,4819,4409,3869,2989,2489,1879,2699,2169,1659,0959,0618,9918,9278,9008,8178,7858,7328,7138,6858,6248,7449,1139,1289,2989,2999,3008,9459,2009,3007,5007,30000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.