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

Hanmi Financial Corporation
Buy, Hold or Sell?

Let's analyze Hanmi together

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

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

Get notifications about Hanmi Financial Corporation

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

1. Quick Overview

1.1. Quick analysis of Hanmi (30 sec.)










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

How much money do you get?

How much money do you get?
$1.01
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$24.40
Expected worth in 1 year
$26.90
How sure are you?
92.5%

+ What do you gain per year?

Total Gains per Share
$3.51
Return On Investment
15.5%

For what price can you sell your share?

Current Price per Share
$22.62
Expected price per share
$17.73 - $26.70
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Hanmi (5 min.)




Live pricePrice per Share (EOD)
$22.62
Intrinsic Value Per Share
$22.53 - $162.30
Total Value Per Share
$46.93 - $186.70

2.2. Growth of Hanmi (5 min.)




Is Hanmi growing?

Current yearPrevious yearGrowGrow %
How rich?$736.7m$657.8m$54.2m7.6%

How much money is Hanmi making?

Current yearPrevious yearGrowGrow %
Making money$15.7m$22.4m-$6.6m-42.4%
Net Profit Margin17.9%33.7%--

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

2.3. Financial Health of Hanmi (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 Hanmi?

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

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

Speculation

The Price per Share of Hanmi is $22.62. 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 Hanmi.
  • 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 Hanmi, 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 $24.40. Based on the TTM, the Book Value Change Per Share is $0.62 per quarter. Based on the YOY, the Book Value Change Per Share is $0.47 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 $0.25 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Hanmi.

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 Eps0.492.2%0.522.3%0.743.3%0.612.7%0.512.3%
Usd Book Value Change Per Share0.984.3%0.622.8%0.472.1%0.301.3%0.271.2%
Usd Dividend Per Share0.251.1%0.251.1%0.251.1%0.200.9%0.190.9%
Usd Total Gains Per Share1.235.4%0.883.9%0.723.2%0.502.2%0.462.1%
Usd Price Per Share18.60-17.66-18.62-17.92-21.71-
Price to Earnings Ratio9.43-8.49-6.29-10.56-13.93-
Price-to-Total Gains Ratio15.09-29.64-44.20-9.66-43.33-
Price to Book Ratio0.76-0.75-0.86-0.87-1.20-
Price-to-Total Gains Ratio15.09-29.64-44.20-9.66-43.33-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share22.62
Number of shares44
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.250.20
Usd Book Value Change Per Share0.620.30
Usd Total Gains Per Share0.880.50
Gains per Quarter (44 shares)38.5722.09
Gains per Year (44 shares)154.2888.36
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
144110144355378
28922029871106166
3133330452106159254
4177440606141212342
5222550760177265430
6266660914212318518
73107701068247371606
83558801222283424694
93999901376318477782
1044311001530353530870

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%89.010.00.089.9%
Book Value Change Per Share4.00.00.0100.0%8.04.00.066.7%13.07.00.065.0%30.09.01.075.0%74.024.01.074.7%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%76.00.023.076.8%
Total Gains per Share4.00.00.0100.0%10.02.00.083.3%17.03.00.085.0%37.03.00.092.5%82.017.00.082.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Hanmi Financial Corporation compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.9820.625+57%0.467+110%0.301+226%0.270+264%
Book Value Per Share--24.39723.575+3%21.650+13%20.697+18%18.699+30%
Current Ratio--6.5901.738+279%102.790-94%346.094-98%332.494-98%
Debt To Asset Ratio--0.9040.9060%0.911-1%0.9080%0.899+1%
Debt To Equity Ratio--9.4699.667-2%10.217-7%9.893-4%8.997+5%
Dividend Per Share--0.2510.252-1%0.2510%0.201+25%0.194+29%
Enterprise Value---5217248960.000-5983663488.250+15%-4963254099.853-5%-4674755192.115-10%-3706749049.209-29%
Eps--0.4930.522-6%0.737-33%0.609-19%0.513-4%
Ev To Ebitda Ratio---434.047-263.847-39%-33.169-92%-90.345-79%inf+inf%
Ev To Sales Ratio---22.633-16.698-26%-18.759-17%-17.660-22%-15.641-31%
Free Cash Flow Per Share--0.2100.356-41%1.201-83%0.732-71%0.625-66%
Free Cash Flow To Equity Per Share--2.6062.367+10%1.908+37%3.681-29%2.814-7%
Gross Profit Margin--0.9580.950+1%0.966-1%0.930+3%0.914+5%
Intrinsic Value_10Y_max--162.304--------
Intrinsic Value_10Y_min--22.531--------
Intrinsic Value_1Y_max--5.326--------
Intrinsic Value_1Y_min--2.475--------
Intrinsic Value_3Y_max--24.338--------
Intrinsic Value_3Y_min--7.293--------
Intrinsic Value_5Y_max--53.401--------
Intrinsic Value_5Y_min--11.915--------
Market Cap683042568.000+18%561653040.000533534761.750+5%565968650.148-1%544894007.886+3%679381225.791-17%
Net Profit Margin--0.2580.179+45%0.337-23%0.282-8%0.269-4%
Operating Margin--0.0240.042-44%0.614-96%0.389-94%0.397-94%
Operating Ratio--1.0560.343+208%-0.307+129%0.146+624%0.413+156%
Pb Ratio0.927+18%0.7620.749+2%0.864-12%0.866-12%1.200-36%
Pe Ratio11.467+18%9.4298.491+11%6.287+50%10.558-11%13.926-32%
Price Per Share22.620+18%18.60017.660+5%18.6200%17.924+4%21.712-14%
Price To Free Cash Flow Ratio26.981+18%22.18628.393-22%3.860+475%8.183+171%22.049+1%
Price To Total Gains Ratio18.354+18%15.09229.645-49%44.199-66%9.657+56%43.332-65%
Quick Ratio--10.0192.906+245%150.999-93%191.498-95%164.571-94%
Return On Assets--0.0020.002-7%0.003-37%0.003-27%0.003-28%
Return On Equity--0.0200.022-9%0.034-41%0.029-31%0.027-24%
Total Gains Per Share--1.2320.877+41%0.718+72%0.502+145%0.464+165%
Usd Book Value--736709000.000712189750.000+3%657899750.000+12%629008900.000+17%580308125.000+27%
Usd Book Value Change Per Share--0.9820.625+57%0.467+110%0.301+226%0.270+264%
Usd Book Value Per Share--24.39723.575+3%21.650+13%20.697+18%18.699+30%
Usd Dividend Per Share--0.2510.252-1%0.2510%0.201+25%0.194+29%
Usd Enterprise Value---5217248960.000-5983663488.250+15%-4963254099.853-5%-4674755192.115-10%-3706749049.209-29%
Usd Eps--0.4930.522-6%0.737-33%0.609-19%0.513-4%
Usd Free Cash Flow--6329000.00010766750.000-41%36504750.000-83%22244200.000-72%19373225.000-67%
Usd Free Cash Flow Per Share--0.2100.356-41%1.201-83%0.732-71%0.625-66%
Usd Free Cash Flow To Equity Per Share--2.6062.367+10%1.908+37%3.681-29%2.814-7%
Usd Market Cap683042568.000+18%561653040.000533534761.750+5%565968650.148-1%544894007.886+3%679381225.791-17%
Usd Price Per Share22.620+18%18.60017.660+5%18.6200%17.924+4%21.712-14%
Usd Profit--14892000.00015785000.000-6%22471500.000-34%18446450.000-19%15619950.000-5%
Usd Revenue--57629000.00093934000.000-39%66426000.000-13%67482100.000-15%58764100.000-2%
Usd Total Gains Per Share--1.2320.877+41%0.718+72%0.502+145%0.464+165%
 EOD+4 -4MRQTTM+21 -19YOY+13 -275Y+18 -2210Y+14 -26

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1511.467
Price to Book Ratio (EOD)Between0-10.927
Net Profit Margin (MRQ)Greater than00.258
Operating Margin (MRQ)Greater than00.024
Quick Ratio (MRQ)Greater than110.019
Current Ratio (MRQ)Greater than16.590
Debt to Asset Ratio (MRQ)Less than10.904
Debt to Equity Ratio (MRQ)Less than19.469
Return on Equity (MRQ)Greater than0.150.020
Return on Assets (MRQ)Greater than0.050.002
Total7/10 (70.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5042.468
Ma 20Greater thanMa 5023.097
Ma 50Greater thanMa 10024.618
Ma 100Greater thanMa 20022.104
OpenGreater thanClose22.900
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Hanmi Financial Corporation

Hanmi Financial Corporation operates as the holding company for Hanmi Bank that provides business banking products and services in the United States. It offers various deposit products, including noninterest-bearing checking accounts, savings accounts, negotiable order of withdrawal accounts, money market accounts, and certificates of deposit. The company also provides real estate loans, such as commercial property, construction, and residential property loans; and commercial and industrial loans, such as commercial term loans and commercial lines of credit; and international finance and trade services and products, such as letters of credit, and import and export financing. In addition, it offers small business administration loans for business purposes, which comprise owner-occupied commercial real estate, business acquisitions, start-ups, franchise financing, working capital, improvements and renovations, inventory and equipment, and debt-refinancing, as well as equipment lease financing. The company was founded in 1982 and is headquartered in Los Angeles, California.

Fundamental data was last updated by Penke on 2025-01-16 21:39:03.

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.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is 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 underpriced.
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 Hanmi earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Hanmi to the Banks - Regional industry mean.
  • A Net Profit Margin of 25.8% means that $0.26 for each $1 in revenue is generated as profit.

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

  • The MRQ is 25.8%. The company is making a huge profit. +2
  • The TTM is 17.9%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ25.8%TTM17.9%+8.0%
TTM17.9%YOY33.7%-15.8%
TTM17.9%5Y28.2%-10.3%
5Y28.2%10Y26.9%+1.3%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ25.8%40.2%-14.4%
TTM17.9%31.4%-13.5%
YOY33.7%28.8%+4.9%
5Y28.2%24.7%+3.5%
10Y26.9%21.4%+5.5%
4.3.1.2. Return on Assets

Shows how efficient Hanmi is using its assets to generate profit.

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

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

  • The MRQ is 0.2%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.2%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.2%TTM0.2%0.0%
TTM0.2%YOY0.3%-0.1%
TTM0.2%5Y0.3%-0.1%
5Y0.3%10Y0.3%0.0%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2%0.2%0.0%
TTM0.2%0.2%+0.0%
YOY0.3%0.2%+0.1%
5Y0.3%0.2%+0.1%
10Y0.3%0.2%+0.1%
4.3.1.3. Return on Equity

Shows how efficient Hanmi is using its investors money to generate profit.

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

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

  • The MRQ is 2.0%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.2%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.0%TTM2.2%-0.2%
TTM2.2%YOY3.4%-1.2%
TTM2.2%5Y2.9%-0.7%
5Y2.9%10Y2.7%+0.2%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0%2.8%-0.8%
TTM2.2%2.5%-0.3%
YOY3.4%2.7%+0.7%
5Y2.9%2.4%+0.5%
10Y2.7%2.7%0.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Hanmi Financial Corporation.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Hanmi is operating .

  • Measures how much profit Hanmi 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 Hanmi to the Banks - Regional industry mean.
  • An Operating Margin of 2.4% means the company generated $0.02  for each $1 in revenue (before taxes).

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

  • The MRQ is 2.4%. The company is operating less efficient.
  • The TTM is 4.2%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ2.4%TTM4.2%-1.9%
TTM4.2%YOY61.4%-57.1%
TTM4.2%5Y38.9%-34.7%
5Y38.9%10Y39.7%-0.8%
4.3.2.2. Operating Ratio

Measures how efficient Hanmi is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • An Operation Ratio of 1.06 means that the operating costs are $1.06 for each $1 in net sales.

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

  • The MRQ is 1.056. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.343. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ1.056TTM0.343+0.713
TTM0.343YOY-0.307+0.650
TTM0.3435Y0.146+0.197
5Y0.14610Y0.413-0.267
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Hanmi Financial Corporation.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Hanmi 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 6.59 means the company has $6.59 in assets for each $1 in short-term debts.

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

  • The MRQ is 6.590. The company is very able to pay all its short-term debts. +2
  • The TTM is 1.738. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ6.590TTM1.738+4.853
TTM1.738YOY102.790-101.053
TTM1.7385Y346.094-344.357
5Y346.09410Y332.494+13.601
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM1.7382.176-0.438
YOY102.7902.383+100.407
5Y346.0941.117+344.977
10Y332.49411.601+320.893
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Hanmi to the Banks - Regional industry mean.
  • A Quick Ratio of 10.02 means the company can pay off $10.02 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 10.019. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.906. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ10.019TTM2.906+7.113
TTM2.906YOY150.999-148.093
TTM2.9065Y191.498-188.591
5Y191.49810Y164.571+26.927
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM2.906-0.015+2.921
YOY150.9992.384+148.615
5Y191.4980.682+190.816
10Y164.57117.526+147.045
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Hanmi Financial Corporation.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Hanmi assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Hanmi to Banks - Regional industry mean.
  • A Debt to Asset Ratio of 0.90 means that Hanmi assets are financed with 90.4% credit (debt) and the remaining percentage (100% - 90.4%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.904. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.906. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.904TTM0.906-0.002
TTM0.906YOY0.911-0.005
TTM0.9065Y0.908-0.002
5Y0.90810Y0.899+0.009
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9040.915-0.011
TTM0.9060.724+0.182
YOY0.9110.326+0.585
5Y0.9080.761+0.147
10Y0.8990.847+0.052
4.5.4.2. Debt to Equity Ratio

Measures if Hanmi is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Hanmi to the Banks - Regional industry mean.
  • A Debt to Equity ratio of 946.9% means that company has $9.47 debt for each $1 in shareholders equity.

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

  • The MRQ is 9.469. The company is unable to pay all its debts with equity. -1
  • The TTM is 9.667. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ9.469TTM9.667-0.198
TTM9.667YOY10.217-0.550
TTM9.6675Y9.893-0.226
5Y9.89310Y8.997+0.896
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ9.46910.715-1.246
TTM9.6678.867+0.800
YOY10.2173.978+6.239
5Y9.8939.345+0.548
10Y8.99711.610-2.613
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 Hanmi generates.

  • Above 15 is considered overpriced but always compare Hanmi to the Banks - Regional industry mean.
  • A PE ratio of 9.43 means the investor is paying $9.43 for every $1 in earnings.

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

  • The EOD is 11.467. Based on the earnings, the company is underpriced. +1
  • The MRQ is 9.429. Based on the earnings, the company is underpriced. +1
  • The TTM is 8.491. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD11.467MRQ9.429+2.038
MRQ9.429TTM8.491+0.938
TTM8.491YOY6.287+2.204
TTM8.4915Y10.558-2.067
5Y10.55810Y13.926-3.368
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD11.4673.986+7.481
MRQ9.4294.277+5.152
TTM8.4914.718+3.773
YOY6.2875.611+0.676
5Y10.5589.054+1.504
10Y13.9269.531+4.395
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 Hanmi Financial Corporation:

  • The EOD is 26.981. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 22.186. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 28.393. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD26.981MRQ22.186+4.795
MRQ22.186TTM28.393-6.207
TTM28.393YOY3.860+24.533
TTM28.3935Y8.183+20.210
5Y8.18310Y22.049-13.865
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD26.9812.406+24.575
MRQ22.1862.582+19.604
TTM28.393-0.320+28.713
YOY3.8600.514+3.346
5Y8.1830.452+7.731
10Y22.0490.106+21.943
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 Hanmi is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • A PB ratio of 0.76 means the investor is paying $0.76 for each $1 in book value.

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

  • The EOD is 0.927. Based on the equity, the company is cheap. +2
  • The MRQ is 0.762. Based on the equity, the company is cheap. +2
  • The TTM is 0.749. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.927MRQ0.762+0.165
MRQ0.762TTM0.749+0.013
TTM0.749YOY0.864-0.115
TTM0.7495Y0.866-0.117
5Y0.86610Y1.200-0.334
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD0.9270.450+0.477
MRQ0.7620.483+0.279
TTM0.7490.350+0.399
YOY0.8640.182+0.682
5Y0.8660.620+0.246
10Y1.2000.894+0.306
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 Hanmi Financial Corporation.

4.8.1. Institutions holding Hanmi Financial Corporation

Institutions are holding 92.145% of the shares of Hanmi Financial Corporation.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30BlackRock Inc14.65810.00174426219580631.3292
2024-09-30Vanguard Group Inc7.53690.00082275876-38839-1.6779
2024-09-30Dimensional Fund Advisors, Inc.5.77720.00791744499-27163-1.5332
2024-09-30State Street Corp5.0480.00121524303-43186-2.7551
2024-09-30LSV Asset Management3.76030.04531135481202921.8196
2024-09-30AQR Capital Management LLC3.13690.0243947228-125544-11.7028
2024-09-30FMR Inc2.91420.00187997918216426.1049
2024-09-30JPMorgan Chase & Co2.7690.001283614534933971.7614
2024-09-30Goldman Sachs Group Inc2.45050.00227399638498312.9749
2024-09-30Geode Capital Management, LLC2.42310.0011731699-13763-1.8462
2024-09-30Morgan Stanley - Brokerage Accounts2.380.001718685-499277-40.9928
2024-09-30American Century Companies Inc2.17920.00716580417988613.8174
2024-09-30Hotchkis & Wiley Capital Management LLC2.12340.0396641179-154290-19.3961
2024-09-30Stieven Capital Advisors, L.p.1.89112.00885710539750020.589
2024-09-30Bridgeway Capital Management, LLC1.5250.1852460504-24316-5.0155
2024-09-30Bank of New York Mellon Corp1.4840.0016448106-3293-0.7295
2024-09-30Assenagon Asset Management SA1.30890.013539524415779266.4522
2024-09-30Charles Schwab Investment Management Inc1.27240.0014384232-42047-9.8637
2024-09-30Arrowstreet Capital Limited Partnership1.2380.00593738264848314.9021
2024-09-30Northern Trust Corp1.01610.0009306827-3097-0.9993
Total 66.89232.351720199089+103687+0.5%

4.9.2. Funds holding Hanmi Financial Corporation

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-12-31iShares Core S&P Small-Cap ETF6.31510.0514190693300
2024-11-30Vanguard Total Stock Mkt Idx Inv3.16990.001495719200
2024-12-31iShares Russell 2000 ETF2.19780.021866365300
2024-11-30Strategic Advisers Fidelity US TtlStk2.01660.0111608938467008.3061
2024-12-31Avantis US Small Cap Value ETF1.99460.09376022892880.0478
2024-11-30Vanguard Institutional Extnd Mkt Idx Tr1.59260.010548089430110.6301
2024-11-30DFA US Small Cap Value I1.22020.0542368464134723.795
2024-12-31iShares S&P Small-Cap 600 Value ETF1.07570.106732483500
2024-10-31Fidelity Small Cap Index1.01570.0261306698-220-0.0717
2024-12-31SPDR® S&P Regional Banking ETF0.93870.1322834506760.2391
2024-12-31SPDR® Portfolio S&P 600™ Sm Cap ETF0.92080.052927803400
2024-12-31iShares Russell 2000 Value ETF0.89280.051726958200
2024-09-30Bridgeway Small Cap Value0.87160.950426320000
2024-09-30Bridgeway Small-Cap Value0.87160.950426320000
2024-12-31Invesco S&P SmallCap Value with Momt ETF0.83670.752225265600
2024-11-30DFA US Targeted Value I0.71120.038421475100
2024-12-31State St Russell Sm/Mid Cp® Indx NL Cl C0.6360.0101192064-3000-1.538
2024-09-30Royce Small-Cap Trust0.61170.170118471210890.5931
2024-11-30DFA US Micro Cap I0.60810.059518361900
2024-12-31SPDR® S&P 600 Small Cap Value ETF0.59270.1065178968-792-0.4406
Total 29.09013.65118784132+61224+0.7%

5.3. Insider Transactions

Insiders are holding 1.741% of the shares of Hanmi Financial Corporation.

DateOwnerTypeAmountPricePost Transaction AmountLink
2023-10-27Romolo SantarosaBUY100014.23
2023-05-04Harry ChungBUY300014.06
2022-02-04Michael YangBUY6626.48
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 Assets7,712,299
Total Liabilities6,975,590
Total Stockholder Equity736,709
 As reported
Total Liabilities 6,975,590
Total Stockholder Equity+ 736,709
Total Assets = 7,712,299

Assets

Total Assets7,712,299
Total Current Assets1,747,190
Long-term Assets941,323
Total Current Assets
Cash And Cash Equivalents 287,767
Short-term Investments 908,921
Net Receivables 550,502
Other Current Assets 310,561
Total Current Assets  (as reported)1,747,190
Total Current Assets  (calculated)2,057,751
+/- 310,561
Long-term Assets
Property Plant Equipment 21,371
Goodwill 11,031
Long Term Investments 908,921
Long-term Assets Other -941,323
Long-term Assets  (as reported)941,323
Long-term Assets  (calculated)0
+/- 941,323

Liabilities & Shareholders' Equity

Total Current Liabilities265,113
Long-term Liabilities3,890,510
Total Stockholder Equity736,709
Total Current Liabilities
Short-term Debt 212,500
Short Long Term Debt 212,500
Accounts payable 52,613
Other Current Liabilities -36,954
Total Current Liabilities  (as reported)265,113
Total Current Liabilities  (calculated)440,659
+/- 175,546
Long-term Liabilities
Long term Debt 217,978
Long-term Liabilities  (as reported)3,890,510
Long-term Liabilities  (calculated)217,978
+/- 3,672,532
Total Stockholder Equity
Common Stock34
Retained Earnings 340,718
Accumulated Other Comprehensive Income -55,140
Other Stockholders Equity 451,097
Total Stockholder Equity (as reported)736,709
Total Stockholder Equity (calculated)736,709
+/-0
Other
Capital Stock34
Cash and Short Term Investments 1,196,688
Common Stock Shares Outstanding 30,034
Liabilities and Stockholders Equity 7,712,299
Net Debt 142,711
Net Invested Capital 1,167,187
Net Working Capital 1,482,077
Short Long Term Debt Total 430,478



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 
813,733
877,840
946,339
1,034,610
1,069,684
1,114,491
1,139,065
1,158,760
1,221,602
1,292,758
1,425,178
1,456,298
1,551,835
1,648,863
1,734,668
1,785,754
1,760,805
3,096,706
3,089,898
3,104,188
3,139,359
3,251,792
3,368,388
3,414,252
3,514,984
3,624,305
3,739,811
3,725,243
3,777,584
3,870,897
4,011,615
3,983,746
3,940,395
3,845,107
3,765,991
3,875,816
3,892,895
3,870,851
3,457,490
3,162,706
3,018,301
2,914,950
2,968,505
2,907,148
2,879,666
2,710,835
2,686,570
2,744,824
2,771,471
2,846,652
2,841,857
2,882,520
2,792,423
2,773,414
2,845,137
3,055,539
3,096,613
3,094,775
4,228,332
4,232,443
4,083,887
3,970,770
4,214,241
4,234,521
4,310,748
4,441,333
4,402,180
4,701,346
4,811,821
4,973,346
5,111,396
5,210,485
5,305,641
5,415,202
5,487,042
5,502,219
5,571,068
5,511,752
5,511,752
5,538,184
5,617,690
6,218,163
6,106,782
6,201,888
6,438,401
6,578,856
6,776,533
6,858,587
6,737,052
6,955,968
7,128,511
7,378,262
7,434,130
7,344,924
7,350,140
7,570,341
7,512,046
7,586,347
7,712,299
7,712,2997,586,3477,512,0467,570,3417,350,1407,344,9247,434,1307,378,2627,128,5116,955,9686,737,0526,858,5876,776,5336,578,8566,438,4016,201,8886,106,7826,218,1635,617,6905,538,1845,511,7525,511,7525,571,0685,502,2195,487,0425,415,2025,305,6415,210,4855,111,3964,973,3464,811,8214,701,3464,402,1804,441,3334,310,7484,234,5214,214,2413,970,7704,083,8874,232,4434,228,3323,094,7753,096,6133,055,5392,845,1372,773,4142,792,4232,882,5202,841,8572,846,6522,771,4712,744,8242,686,5702,710,8352,879,6662,907,1482,968,5052,914,9503,018,3013,162,7063,457,4903,870,8513,892,8953,875,8163,765,9913,845,1073,940,3953,983,7464,011,6153,870,8973,777,5843,725,2433,739,8113,624,3053,514,9843,414,2523,368,3883,251,7923,139,3593,104,1883,089,8983,096,7061,760,8051,785,7541,734,6681,648,8631,551,8351,456,2981,425,1781,292,7581,221,6021,158,7601,139,0651,114,4911,069,6841,034,610946,339877,840813,733
   > Total Current Assets 
59,931
865,635
934,363
1,025,488
64,807
61,060
56,821
81,206
63,950
57,814
1,415,640
1,166,346
440,354
1,514,901
1,278,017
1,360,660
1,388,221
2,395,610
2,408,793
2,444,405
2,474,296
2,600,306
2,727,578
2,731,807
2,846,411
2,978,836
3,101,745
3,099,631
3,157,463
3,267,836
3,415,954
3,494,145
3,482,303
3,555,823
3,513,397
3,651,888
3,703,693
3,628,080
3,228,551
3,007,378
2,882,779
2,696,402
2,616,175
2,473,353
2,321,292
2,301,096
2,252,581
2,285,084
2,338,428
2,457,039
2,414,859
2,414,975
2,356,434
2,356,883
2,446,663
2,509,221
2,560,895
2,936,924
3,066,342
3,138,734
3,193,032
3,209,541
3,513,249
3,504,690
3,603,985
3,773,769
3,824,081
4,142,795
4,222,664
4,361,919
4,473,680
4,592,482
4,696,371
4,810,986
4,873,981
4,887,377
4,909,067
130,851
4,833,031
4,865,764
4,957,302
5,524,038
5,343,548
5,410,064
5,620,331
5,679,008
5,832,505
5,911,614
1,753,834
217,237
6,850,073
1,819,584
1,884,122
1,786,126
1,719,615
361,663
315,211
380,606
1,747,190
1,747,190380,606315,211361,6631,719,6151,786,1261,884,1221,819,5846,850,073217,2371,753,8345,911,6145,832,5055,679,0085,620,3315,410,0645,343,5485,524,0384,957,3024,865,7644,833,031130,8514,909,0674,887,3774,873,9814,810,9864,696,3714,592,4824,473,6804,361,9194,222,6644,142,7953,824,0813,773,7693,603,9853,504,6903,513,2493,209,5413,193,0323,138,7343,066,3422,936,9242,560,8952,509,2212,446,6632,356,8832,356,4342,414,9752,414,8592,457,0392,338,4282,285,0842,252,5812,301,0962,321,2922,473,3532,616,1752,696,4022,882,7793,007,3783,228,5513,628,0803,703,6933,651,8883,513,3973,555,8233,482,3033,494,1453,415,9543,267,8363,157,4633,099,6313,101,7452,978,8362,846,4112,731,8072,727,5782,600,3062,474,2962,444,4052,408,7932,395,6101,388,2211,360,6601,278,0171,514,901440,3541,166,3461,415,64057,81463,95081,20656,82161,06064,8071,025,488934,363865,63559,931
       Cash And Cash Equivalents 
55,122
65,039
63,528
176,107
64,807
66,060
56,821
81,206
63,950
57,814
72,833
67,772
56,865
60,053
53,314
62,595
50,707
83,528
77,964
55,164
81,841
96,850
112,233
103,477
97,780
110,271
97,609
97,501
93,174
98,020
103,789
105,898
101,306
110,222
81,640
85,188
230,950
382,826
213,334
154,110
199,217
250,745
282,298
219,720
150,861
198,923
228,862
181,683
160,242
271,405
289,428
268,047
145,299
77,860
193,854
179,357
204,384
123,782
197,016
158,320
182,054
153,231
235,342
164,364
137,464
156,632
130,197
147,235
138,592
138,507
138,139
153,826
151,611
136,474
159,617
155,376
169,830
130,851
130,851
121,678
290,546
546,048
359,755
391,849
646,445
697,789
824,347
608,965
312,491
217,237
275,159
352,421
386,201
344,907
289,006
302,324
256,038
313,079
287,767
287,767313,079256,038302,324289,006344,907386,201352,421275,159217,237312,491608,965824,347697,789646,445391,849359,755546,048290,546121,678130,851130,851169,830155,376159,617136,474151,611153,826138,139138,507138,592147,235130,197156,632137,464164,364235,342153,231182,054158,320197,016123,782204,384179,357193,85477,860145,299268,047289,428271,405160,242181,683228,862198,923150,861219,720282,298250,745199,217154,110213,334382,826230,95085,18881,640110,222101,306105,898103,78998,02093,17497,50197,609110,27197,780103,477112,23396,85081,84155,16477,96483,52850,70762,59553,31460,05356,86567,77272,83357,81463,95081,20656,82166,06064,807176,10763,52865,03955,122
       Short-term Investments 
0
0
0
52,700
21,372
19,098
228,018
19,200
194,793
179,204
289,683
272,006
377,618
365,350
1,446
0
361,175
458,459
439,033
72,000
422,808
410,778
397,219
60,000
429,845
409,018
397,981
41,000
380,279
363,778
356,671
16,500
322,702
261,675
221,551
130,000
163,518
886
876
98,847
113,369
190,238
324,578
188,737
538,356
390,212
363,060
381,862
355,837
319,154
410,210
451,060
419,903
400,815
383,057
530,926
520,990
505,977
1,128,624
1,060,717
858,064
728,683
669,340
698,296
675,032
636,275
548,961
516,964
548,010
571,846
598,440
578,804
570,351
565,529
572,236
574,908
621,470
639,995
639,995
634,477
622,206
655,971
723,601
753,781
780,114
862,119
906,996
910,790
876,980
860,221
830,151
853,838
878,701
836,650
817,242
865,739
872,190
877,638
908,921
908,921877,638872,190865,739817,242836,650878,701853,838830,151860,221876,980910,790906,996862,119780,114753,781723,601655,971622,206634,477639,995639,995621,470574,908572,236565,529570,351578,804598,440571,846548,010516,964548,961636,275675,032698,296669,340728,683858,0641,060,7171,128,624505,977520,990530,926383,057400,815419,903451,060410,210319,154355,837381,862363,060390,212538,356188,737324,578190,238113,36998,847876886163,518130,000221,551261,675322,70216,500356,671363,778380,27941,000397,981409,018429,84560,000397,219410,778422,80872,000439,033458,459361,17501,446365,350377,618272,006289,683179,204194,79319,200228,01819,09821,37252,700000
       Net Receivables 
4,809
5,591
6,651
6,852
6,786
6,772
5,982
5,408
5,296
5,328
5,441
5,533
5,871
5,710
6,794
6,686
6,590
9,930
10,002
10,029
11,432
12,105
12,157
14,120
14,398
14,899
16,190
16,919
16,739
17,313
17,619
17,500
15,417
13,155
13,801
12,347
11,702
44,533
48,156
66,046
70,620
18,571
19,005
17,236
18,789
18,329
17,012
16,902
19,470
7,168
19,156
16,611
64,610
71,224
68,704
70,591
59,985
60,910
82,210
23,970
95,716
90,952
79,569
66,675
67,082
62,713
60,305
302,328
310,414
318,978
330,579
348,335
334,231
363,518
393,101
412,189
438,927
12,946
12,946
495,621
504,063
484,183
454,740
439,627
424,368
446,016
471,085
499,275
512,424
613,273
580,779
613,325
619,220
604,569
613,367
627,106
598,995
582,464
550,502
550,502582,464598,995627,106613,367604,569619,220613,325580,779613,273512,424499,275471,085446,016424,368439,627454,740484,183504,063495,62112,94612,946438,927412,189393,101363,518334,231348,335330,579318,978310,414302,32860,30562,71367,08266,67579,56990,95295,71623,97082,21060,91059,98570,59168,70471,22464,61016,61119,1567,16819,47016,90217,01218,32918,78917,23619,00518,57170,62066,04648,15644,53311,70212,34713,80113,15515,41717,50017,61917,31316,73916,91916,19014,89914,39814,12012,15712,10511,43210,02910,0029,9306,5906,6866,7945,7105,8715,5335,4415,3285,2965,4085,9826,7726,7866,8526,6515,5914,809
       Other Current Assets 
0
795,005
864,184
842,530
-6,786
-11,772
0
-5,408
-5,296
-5,328
1,337,366
1,093,041
0
0
1,217,909
1,291,379
1,330,924
2,302,152
2,320,827
2,379,212
2,381,023
2,491,351
2,603,188
2,614,210
2,734,233
2,853,666
2,987,946
2,985,211
3,047,550
3,152,503
3,294,546
3,370,747
3,365,580
3,432,446
3,417,956
3,554,353
3,461,041
3,200,721
2,967,061
2,787,222
2,614,856
2,447,086
2,314,872
2,236,397
2,152,447
2,085,473
2,007,306
2,086,499
2,170,217
2,164,514
2,106,275
1,679,257
1,726,622
1,806,984
1,801,048
1,780,114
1,775,187
0
1,658,492
1,895,727
2,057,198
2,236,675
2,528,998
2,627,450
2,724,407
2,918,149
3,084,618
3,465,894
3,485,239
3,590,113
3,678,793
3,841,258
3,961,658
4,096,043
4,128,482
4,135,448
4,104,370
19,824
4,049,239
4,097,867
3,993,569
3,794,550
4,195,123
3,799,243
3,740,982
3,631,876
3,604,377
3,892,584
377,576
294,443
5,163,984
423,327
445,021
408,306
359,263
361,663
315,211
380,606
310,561
310,561380,606315,211361,663359,263408,306445,021423,3275,163,984294,443377,5763,892,5843,604,3773,631,8763,740,9823,799,2434,195,1233,794,5503,993,5694,097,8674,049,23919,8244,104,3704,135,4484,128,4824,096,0433,961,6583,841,2583,678,7933,590,1133,485,2393,465,8943,084,6182,918,1492,724,4072,627,4502,528,9982,236,6752,057,1981,895,7271,658,49201,775,1871,780,1141,801,0481,806,9841,726,6221,679,2572,106,2752,164,5142,170,2172,086,4992,007,3062,085,4732,152,4472,236,3972,314,8722,447,0862,614,8562,787,2222,967,0613,200,7213,461,0413,554,3533,417,9563,432,4463,365,5803,370,7473,294,5463,152,5033,047,5502,985,2112,987,9462,853,6662,734,2332,614,2102,603,1882,491,3512,381,0232,379,2122,320,8272,302,1521,330,9241,291,3791,217,909001,093,0411,337,366-5,328-5,296-5,4080-11,772-6,786842,530864,184795,0050
   > Long-term Assets 
161,096
12,205
11,976
9,122
2,370
2,308
2,246
1,077,554
2,184
2,164
9,538
289,952
13,076
12,530
456,651
425,094
372,584
701,096
681,105
659,783
665,063
651,486
640,810
682,445
668,573
645,469
638,066
625,612
620,121
603,061
595,661
489,601
458,092
289,284
252,594
223,928
189,202
242,771
228,939
155,328
135,522
218,548
352,330
433,795
558,374
409,739
433,989
459,740
433,043
389,613
426,998
467,545
435,989
416,531
398,474
546,318
536,067
13,929
1,161,990
1,093,709
890,983
761,229
700,992
729,831
706,763
667,564
578,099
558,551
589,157
611,427
637,716
618,003
609,270
604,216
613,061
614,842
662,001
5,344,003
678,721
672,420
660,388
694,125
763,234
791,824
818,070
899,848
944,028
946,973
912,743
6,738,731
34,858
887,913
912,519
870,661
849,080
7,208,678
7,196,835
7,205,741
941,323
941,3237,205,7417,196,8357,208,678849,080870,661912,519887,91334,8586,738,731912,743946,973944,028899,848818,070791,824763,234694,125660,388672,420678,7215,344,003662,001614,842613,061604,216609,270618,003637,716611,427589,157558,551578,099667,564706,763729,831700,992761,229890,9831,093,7091,161,99013,929536,067546,318398,474416,531435,989467,545426,998389,613433,043459,740433,989409,739558,374433,795352,330218,548135,522155,328228,939242,771189,202223,928252,594289,284458,092489,601595,661603,061620,121625,612638,066645,469668,573682,445640,810651,486665,063659,783681,105701,096372,584425,094456,65112,53013,076289,9529,5382,1642,1841,077,5542,2462,3082,3709,12211,97612,205161,096
       Property Plant Equipment 
9,035
9,649
9,482
6,689
6,863
6,972
7,612
7,814
7,692
7,555
7,381
8,240
8,876
8,520
8,234
8,435
8,126
19,514
19,184
19,691
20,728
20,557
20,426
20,784
20,565
20,312
20,322
20,075
20,324
20,361
20,597
20,800
20,679
20,801
20,703
21,102
20,269
19,833
19,302
18,657
18,236
17,917
17,639
17,599
17,165
16,869
16,627
16,603
16,272
15,912
15,412
15,150
14,792
14,463
14,205
14,221
13,947
13,929
31,187
30,912
30,934
30,656
29,857
29,834
30,112
29,752
27,682
28,698
28,350
26,869
26,648
26,655
26,465
26,324
28,552
27,752
28,426
26,698
26,698
26,070
26,374
26,412
27,956
26,431
26,398
26,225
25,582
24,788
24,410
24,207
23,591
22,850
22,625
22,849
20,707
64,359
61,952
59,955
21,371
21,37159,95561,95264,35920,70722,84922,62522,85023,59124,20724,41024,78825,58226,22526,39826,43127,95626,41226,37426,07026,69826,69828,42627,75228,55226,32426,46526,65526,64826,86928,35028,69827,68229,75230,11229,83429,85730,65630,93430,91231,18713,92913,94714,22114,20514,46314,79215,15015,41215,91216,27216,60316,62716,86917,16517,59917,63917,91718,23618,65719,30219,83320,26921,10220,70320,80120,67920,80020,59720,36120,32420,07520,32220,31220,56520,78420,42620,55720,72819,69119,18419,5148,1268,4358,2348,5208,8768,2407,3817,5557,6927,8147,6126,9726,8636,6899,4829,6499,035
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
209,046
209,592
209,643
209,702
209,058
209,058
209,058
209,058
207,646
207,646
207,646
209,941
209,941
209,991
107,100
107,393
0
4,018
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,031
11,031
11,031
11,031
11,031
11,031
11,031
11,031
11,031
11,031
11,031
11,031
11,031
11,031
11,031
11,031
11,031
11,031
11,031
11,031
11,031
11,031
11,031
11,031
11,031
11,031
11,031
11,031
11,099
11,031
11,031
11,031
11,03111,03111,03111,09911,03111,03111,03111,03111,03111,03111,03111,03111,03111,03111,03111,03111,03111,03111,03111,03111,03111,03111,03111,03111,03111,03111,03111,03111,03111,03111,03111,031000000000000000000000000000000004,0180107,393107,100209,991209,941209,941207,646207,646207,646209,058209,058209,058209,058209,702209,643209,592209,04600000000000000000
       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
2,004,502
1,981,373
1,931,349
2,012,292
1,936,635
1,903,549
1,994,357
2,067,199
2,130,761
2,107,849
2,177,498
2,221,910
2,304,652
2,635,848
2,741,283
2,775,757
2,830,244
3,003,583
3,143,255
3,268,036
3,422,436
3,520,112
3,821,656
3,919,648
4,050,253
4,169,332
4,279,809
4,387,788
5,081,186
5,127,898
5,152,864
5,171,334
5,152,440
5,147,538
5,189,236
622,206
673,913
736,435
762,349
812,788
862,119
906,996
910,790
876,980
860,221
840,195
853,838
878,701
836,650
817,242
865,739
872,190
877,638
908,921
908,921877,638872,190865,739817,242836,650878,701853,838840,195860,221876,980910,790906,996862,119812,788762,349736,435673,913622,2065,189,2365,147,5385,152,4405,171,3345,152,8645,127,8985,081,1864,387,7884,279,8094,169,3324,050,2533,919,6483,821,6563,520,1123,422,4363,268,0363,143,2553,003,5832,830,2442,775,7572,741,2832,635,8482,304,6522,221,9102,177,4982,107,8492,130,7612,067,1991,994,3571,903,5491,936,6352,012,2921,931,3491,981,3732,004,502000000000000000000000000000000000000000000000
       Intangible Assets 
4,339
4,329
4,313
3,988
3,911
2,308
3,761
2,184
3,980
4,025
4,191
4,229
2,122
2,207
4,322
4,407
4,348
12,850
12,163
221,119
10,744
10,030
9,336
221,659
8,066
7,461
6,876
6,312
8,619
8,027
7,457
6,908
6,384
5,882
5,404
4,950
4,521
4,115
3,736
3,382
3,055
2,754
2,480
2,233
2,015
1,825
1,664
1,533
1,462
1,417
1,376
1,335
1,294
1,253
1,212
1,171
1,130
6,355
2,179
2,080
1,985
1,890
1,795
1,701
1,619
1,537
1,456
1,858
1,766
1,681
1,597
1,513
1,423
1,332
1,242
1,151
9,052
12,028
8,564
842
777
711
646
581
527
473
419
364
322
279
236
194
162
131
100
68
43
17
0
01743681001311621942362793223644194735275816467117778428,56412,0289,0521,1511,2421,3321,4231,5131,5971,6811,7661,8581,4561,5371,6191,7011,7951,8901,9852,0802,1796,3551,1301,1711,2121,2531,2941,3351,3761,4171,4621,5331,6641,8252,0152,2332,4802,7543,0553,3823,7364,1154,5214,9505,4045,8826,3846,9087,4578,0278,6196,3126,8767,4618,066221,6599,33610,03010,744221,11912,16312,8504,3484,4074,3222,2072,1224,2294,1914,0253,9802,1843,7612,3083,9113,9884,3134,3294,339
       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
697,686
715,480
697,331
709,730
691,751
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000691,751709,730697,331715,480697,6860000000000000000000000000000000000000000000000000000000000000000000000000000
       Long-term Assets Other 
-161,096
2,556
2,494
2,432
-260,179
-242,435
-258,354
1,069,740
-222,980
-206,258
-303,239
-4,223
-379,483
-367,015
-4,239
2,043
-5,130
-20,989
221,755
221,119
-7,273
-4,536
-8,159
217,749
-9,344
-12,337
-11,615
213,958
-10,683
-13,742
-13,480
118,344
113,777
5,882
9,422
4,950
-184,681
-238,656
-12,517
-151,946
-7,878
-215,794
-349,850
-431,562
-539,194
-407,914
-432,325
-458,207
-431,581
-47,483
-48,826
1,931,612
1,783,706
1,870,767
1,862,795
1,957,583
1,828,414
-512,332
1,730,822
2,049,580
2,143,676
2,319,494
2,599,845
2,781,233
2,780,863
2,970,310
3,134,763
3,610,959
3,525,288
3,640,399
3,725,003
3,987,821
3,961,658
4,096,043
4,128,482
4,291,688
12,105
152,837
12,028
5,142,970
-648,580
-682,383
-751,557
-780,212
-806,512
-888,344
179,697
11,395
11,353
5,842,993
-830,151
-887,913
-912,519
-870,661
-849,080
103,266
122,096
115,402
-941,323
-941,323115,402122,096103,266-849,080-870,661-912,519-887,913-830,1515,842,99311,35311,395179,697-888,344-806,512-780,212-751,557-682,383-648,5805,142,97012,028152,83712,1054,291,6884,128,4824,096,0433,961,6583,987,8213,725,0033,640,3993,525,2883,610,9593,134,7632,970,3102,780,8632,781,2332,599,8452,319,4942,143,6762,049,5801,730,822-512,3321,828,4141,957,5831,862,7951,870,7671,783,7061,931,612-48,826-47,483-431,581-458,207-432,325-407,914-539,194-431,562-349,850-215,794-7,878-151,946-12,517-238,656-184,6814,9509,4225,882113,777118,344-13,480-13,742-10,683213,958-11,615-12,337-9,344217,749-8,159-4,536-7,273221,119221,755-20,989-5,1302,043-4,239-367,015-379,483-4,223-303,239-206,258-222,9801,069,740-258,354-242,435-260,1792,4322,4942,556-161,096
> Total Liabilities 
742,451
802,564
866,032
948,214
977,668
1,018,692
1,037,281
14,242,179
1,113,667
1,180,363
1,305,759
1,331,830
1,423,798
1,516,574
1,598,459
1,646,287
1,612,292
2,722,909
2,699,779
2,704,278
2,730,909
2,826,962
2,952,382
2,987,475
3,075,780
3,172,919
3,268,450
3,238,126
3,284,530
3,384,863
3,528,706
3,612,201
3,570,031
3,583,602
3,498,795
3,611,901
3,632,652
3,631,725
3,270,370
3,012,962
2,917,279
2,841,770
2,795,873
2,733,892
2,695,615
2,512,470
2,483,367
2,459,216
2,477,753
2,498,196
2,477,870
2,504,156
2,403,318
2,378,018
2,447,181
2,654,302
2,681,898
2,668,427
3,793,138
3,779,056
3,616,417
3,498,030
3,728,792
3,740,603
3,799,888
3,916,148
3,870,982
4,170,321
4,272,279
4,423,206
4,552,149
4,648,008
4,741,363
4,843,495
4,919,294
4,949,651
5,006,776
4,947,294
4,947,294
4,974,917
5,064,732
5,670,727
5,543,579
5,624,844
5,856,579
5,975,879
6,157,478
6,215,170
6,115,600
6,337,672
6,519,618
6,740,747
6,771,965
6,676,364
6,686,781
6,868,450
6,808,946
6,879,288
6,975,590
6,975,5906,879,2886,808,9466,868,4506,686,7816,676,3646,771,9656,740,7476,519,6186,337,6726,115,6006,215,1706,157,4785,975,8795,856,5795,624,8445,543,5795,670,7275,064,7324,974,9174,947,2944,947,2945,006,7764,949,6514,919,2944,843,4954,741,3634,648,0084,552,1494,423,2064,272,2794,170,3213,870,9823,916,1483,799,8883,740,6033,728,7923,498,0303,616,4173,779,0563,793,1382,668,4272,681,8982,654,3022,447,1812,378,0182,403,3182,504,1562,477,8702,498,1962,477,7532,459,2162,483,3672,512,4702,695,6152,733,8922,795,8732,841,7702,917,2793,012,9623,270,3703,631,7253,632,6523,611,9013,498,7953,583,6023,570,0313,612,2013,528,7063,384,8633,284,5303,238,1263,268,4503,172,9193,075,7802,987,4752,952,3822,826,9622,730,9092,704,2782,699,7792,722,9091,612,2921,646,2871,598,4591,516,5741,423,7981,331,8301,305,7591,180,3631,113,66714,242,1791,037,2811,018,692977,668948,214866,032802,564742,451
   > Total Current Liabilities 
3,514
4,253
5,220
6,379
3,802
9,281
3,369
14,242,179
5,081
4,233
2,921
3,385
3,449
3,943
3,964
4,403
2,841
-4,890
9,958
7,100
6,638
8,367
9,010
11,911
12,734
15,319
19,191
13,064
22,379
23,343
20,449
18,470
100,263
16,583
93,750
100,945
109,640
114,265
102,136
95,012
95,552
96,430
96,133
15,966
96,590
15,855
95,896
16,032
17,141
16,325
17,423
11,775
57,084
63,783
61,747
3,366
53,227
53,160
72,330
3,450
86,478
82,819
70,847
3,177
56,456
52,161
50,145
2,567
40,049
50,286
46,210
5,309
225,931
275,775
168,153
11,379
14,437
4,829,207
11,438
11,215
39,445
43,286
43,652
42,704
52,352
51,855
51,235
1,161
50,966
30,536
66,217
7,792
20,512
34,621
50,286
2,997,213
2,811,239
2,982,916
265,113
265,1132,982,9162,811,2392,997,21350,28634,62120,5127,79266,21730,53650,9661,16151,23551,85552,35242,70443,65243,28639,44511,21511,4384,829,20714,43711,379168,153275,775225,9315,30946,21050,28640,0492,56750,14552,16156,4563,17770,84782,81986,4783,45072,33053,16053,2273,36661,74763,78357,08411,77517,42316,32517,14116,03295,89615,85596,59015,96696,13396,43095,55295,012102,136114,265109,640100,94593,75016,583100,26318,47020,44923,34322,37913,06419,19115,31912,73411,9119,0108,3676,6387,1009,958-4,8902,8414,4033,9643,9433,4493,3852,9214,2335,08114,242,1793,3699,2813,8026,3795,2204,2533,514
       Short-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
82,406
82,406
0
82,406
82,406
82,406
82,406
82,406
82,406
82,406
82,406
82,406
0
82,406
82,406
82,406
1,715
82,406
82,406
2,157
1,336
2,170
1,372
1,535
2,018
1,985
3,186
2,428
1,847
2,598
1,638
2,704
3,586
2,809
2,456
1,041
978
932
1,481
657
803
220,000
270,000
160,000
173
750
849
33
15,000
102
0
118,821
160,000
50,000
50,000
50,000
57,815
50,000
70,000
50,000
300,000
300,000
50,000
87,500
250,000
110,000
230,000
212,500
212,500230,000110,000250,00087,50050,000300,000300,00050,00070,00050,00057,81550,00050,00050,000160,000118,821010215,00033849750173160,000270,000220,0008036571,4819329781,0412,4562,8093,5862,7041,6382,5981,8472,4283,1861,9852,0181,5351,3722,1701,3362,15782,40682,4061,71582,40682,40682,406082,40682,40682,40682,40682,40682,40682,40682,40682,406082,40682,4060000000000000000000000000000000
       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
169,477
0
0
0
188,703
250,000
280,000
55,000
333,978
50,000
20,000
227,140
267,270
337,400
387,532
0
0
0
0
25,000
25,000
0
0
0
0
50,000
50,000
50,000
0
50,000
70,000
50,000
300,000
300,000
50,000
87,500
250,000
110,000
230,000
212,500
212,500230,000110,000250,00087,50050,000300,000300,00050,00070,00050,000050,00050,00050,000000025,00025,0000000387,532337,400267,270227,14020,00050,000333,97855,000280,000250,000188,703000169,47700000000000000000000000000000000000000000000000000000000000
       Accounts payable 
3,514
4,253
5,220
6,379
6,422
6,926
5,947
4,726
3,257
3,163
2,921
3,385
3,449
3,943
3,964
4,403
2,841
6,136
6,274
7,100
6,638
8,367
9,010
11,911
12,734
15,319
19,191
22,582
22,379
23,343
20,449
21,828
17,857
16,583
11,344
18,539
27,234
31,859
19,730
12,606
13,146
14,024
13,727
15,966
14,184
14,226
13,490
16,032
15,602
14,882
15,266
11,775
3,192
2,570
2,705
3,366
3,319
3,423
3,030
3,450
3,497
3,443
2,985
3,177
3,249
3,107
2,444
2,567
2,619
3,432
4,071
5,309
5,931
5,775
8,153
11,379
14,437
11,438
11,438
11,215
9,693
8,655
5,427
4,564
2,352
1,855
1,235
1,161
966
986
2,180
7,792
20,512
34,621
50,286
39,306
38,007
47,699
52,613
52,61347,69938,00739,30650,28634,62120,5127,7922,1809869661,1611,2351,8552,3524,5645,4278,6559,69311,21511,43811,43814,43711,3798,1535,7755,9315,3094,0713,4322,6192,5672,4443,1073,2493,1772,9853,4433,4973,4503,0303,4233,3193,3662,7052,5703,19211,77515,26614,88215,60216,03213,49014,22614,18415,96613,72714,02413,14612,60619,73031,85927,23418,53911,34416,58317,85721,82820,44923,34322,37922,58219,19115,31912,73411,9119,0108,3676,6387,1006,2746,1362,8414,4033,9643,9433,4493,3852,9213,1633,2574,7265,9476,9266,4226,3795,2204,2533,514
       Other Current Liabilities 
-3,514
-4,253
-5,220
-6,379
-2,620
2,355
-2,578
14,237,453
1,824
1,070
-2,921
-3,385
-3,449
-3,943
-3,964
-4,403
-2,841
-11,026
3,684
-7,100
-6,638
-8,367
-9,010
-11,911
-12,734
-15,319
-19,191
-22,582
-22,379
-23,343
-20,449
-104,234
0
-16,583
0
-29,456
0
0
0
-3,608
0
0
0
-15,966
0
-80,777
2,353,169
-16,032
-80,867
-80,963
2,363,385
-11,775
53,892
61,213
59,042
-3,366
49,908
49,737
69,300
-3,450
82,981
79,376
67,862
-3,177
53,207
49,054
47,701
-2,567
37,430
46,854
42,139
-5,309
4,378,101
4,426,535
4,614,422
-11,379
-14,437
4,762,068
-11,438
-15,000
29,752
34,631
38,225
38,140
66,772
67,388
352
-57,815
-50,966
-40,450
14,037
-300,000
-300,000
-34,621
-50,286
-324,532
-183,870
-319,945
-36,954
-36,954-319,945-183,870-324,532-50,286-34,621-300,000-300,00014,037-40,450-50,966-57,81535267,38866,77238,14038,22534,63129,752-15,000-11,4384,762,068-14,437-11,3794,614,4224,426,5354,378,101-5,30942,13946,85437,430-2,56747,70149,05453,207-3,17767,86279,37682,981-3,45069,30049,73749,908-3,36659,04261,21353,892-11,7752,363,385-80,963-80,867-16,0322,353,169-80,7770-15,966000-3,608000-29,4560-16,5830-104,234-20,449-23,343-22,379-22,582-19,191-15,319-12,734-11,911-9,010-8,367-6,638-7,1003,684-11,026-2,841-4,403-3,964-3,943-3,449-3,385-2,9211,0701,82414,237,453-2,5782,355-2,620-6,379-5,220-4,253-3,514
   > Long-term Liabilities 
0
0
0
0
4,500
0
0
0
10,500
6,000
40,450
34,450
69,503
51,950
84,458
179,895
118,360
348,741
274,539
151,699
149,517
230,053
169,337
128,737
213,939
239,278
251,841
82,406
250,520
361,190
443,750
519,570
415,553
582,513
584,972
422,983
312,836
213,484
162,324
155,725
158,326
158,081
157,099
237,626
237,357
86,919
104,506
85,709
85,619
85,528
85,435
85,341
54,318
2,743
2,645
127,546
132,445
97,000
128,509
168,544
18,582
18,623
168,669
188,703
268,759
298,821
73,888
333,978
166,795
137,011
227,140
267,270
117,400
117,532
117,670
172,808
117,947
172,939
118,087
208,377
418,523
370,478
268,821
268,972
219,124
219,243
302,344
352,506
253,967
6,307,136
6,453,401
7,792
20,512
254,708
292,360
3,871,237
3,997,707
3,896,372
3,890,510
3,890,5103,896,3723,997,7073,871,237292,360254,70820,5127,7926,453,4016,307,136253,967352,506302,344219,243219,124268,972268,821370,478418,523208,377118,087172,939117,947172,808117,670117,532117,400267,270227,140137,011166,795333,97873,888298,821268,759188,703168,66918,62318,582168,544128,50997,000132,445127,5462,6452,74354,31885,34185,43585,52885,61985,709104,50686,919237,357237,626157,099158,081158,326155,725162,324213,484312,836422,983584,972582,513415,553519,570443,750361,190250,52082,406251,841239,278213,939128,737169,337230,053149,517151,699274,539348,741118,360179,89584,45851,95069,50334,45040,4506,00010,5000004,5000000
       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
83,440
101,114
82,406
82,406
82,406
82,406
82,406
51,478
0
0
0
0
0
34,229
19,477
18,732
18,773
18,669
18,703
18,759
18,821
18,888
18,978
116,795
117,011
117,140
117,270
117,400
117,532
117,670
117,808
117,947
118,087
118,232
118,377
118,523
118,670
118,821
118,972
119,124
119,243
214,844
215,006
128,967
129,113
129,261
0
129,558
0
0
0
0
0
0
000000129,5580129,261129,113128,967215,006214,844119,243119,124118,972118,821118,670118,523118,377118,232118,087117,947117,808117,670117,532117,400117,270117,140117,011116,79518,97818,88818,82118,75918,70318,66918,77318,73219,47734,2290000051,47882,40682,40682,40682,40682,406101,11483,440000000000000000000000000000000000000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,800
14,995
14,153
14,480
14,358
14,656
12,676
13,466
12,163
13,234
136,593
170,363
116,969
155,297
197,536
39,042
34,395
185,740
205,161
275,079
302,475
77,402
338,061
68,768
42,109
131,271
175,972
239,061
292,682
177,784
73,056
53,467
54,852
134,973
90,000
300,000
251,808
150,000
150,000
150,000
150,000
137,500
137,500
125,000
145,000
100,000
0
350,000
0
0
0
0
0
0
000000350,0000100,000145,000125,000137,500137,500150,000150,000150,000150,000251,808300,00090,000134,97354,85253,46773,056177,784292,682239,061175,972131,27142,10968,768338,06177,402302,475275,079205,161185,74034,39539,042197,536155,297116,969170,363136,59313,23412,16313,46612,67614,65614,35814,48014,15314,99514,800000000000000000000000000000000000000000000000
> Total Stockholder Equity
71,282
75,276
80,307
86,396
92,016
95,799
101,784
104,873
107,935
112,395
119,419
124,468
128,037
132,289
136,209
139,467
148,513
373,797
390,119
399,910
408,450
424,830
416,006
426,777
439,204
451,386
471,361
487,117
493,054
486,034
482,909
371,545
370,364
261,505
267,196
263,915
260,243
239,126
187,120
149,744
101,022
73,180
172,632
173,256
184,051
198,365
203,203
285,608
293,718
348,456
363,987
378,364
389,105
395,396
397,956
401,237
414,715
426,348
435,194
453,387
467,470
472,740
485,449
493,918
510,860
525,185
531,198
531,025
539,542
550,140
559,247
562,477
564,278
571,707
567,748
552,568
564,292
564,458
564,458
563,267
552,958
547,436
563,203
577,044
581,822
602,977
619,055
643,417
621,452
618,296
608,893
637,515
662,165
668,560
663,359
701,891
703,100
707,059
736,709
736,709707,059703,100701,891663,359668,560662,165637,515608,893618,296621,452643,417619,055602,977581,822577,044563,203547,436552,958563,267564,458564,458564,292552,568567,748571,707564,278562,477559,247550,140539,542531,025531,198525,185510,860493,918485,449472,740467,470453,387435,194426,348414,715401,237397,956395,396389,105378,364363,987348,456293,718285,608203,203198,365184,051173,256172,63273,180101,022149,744187,120239,126260,243263,915267,196261,505370,364371,545482,909486,034493,054487,117471,361451,386439,204426,777416,006424,830408,450399,910390,119373,797148,513139,467136,209132,289128,037124,468119,419112,395107,935104,873101,78495,79992,01686,39680,30775,27671,282
   Common Stock
65,144
7
7
7
8
8
12
13
14
14
14
14
14
14
14
14
14
24
25
49
50
50
50
50
50
50
50
50
50
50
50
50
51
51
51
51
51
51
56
56
56
56
156
156
156
156
156
257
257
257
257
257
257
257
257
257
257
257
257
257
257
257
257
257
257
33
33
33
33
33
33
33
33
33
33
33
33
33
33
33
33
33
33
33
33
33
33
33
33
33
33
33
33
33
34
34
34
34
34
343434343433333333333333333333333333333333333333333333333333333333332572572572572572572572572572572572572572572572572572571561561561561565656565651515151515150505050505050505050505049252414141414141414141413128877765,144
   Retained Earnings 
9,409
13,160
17,009
21,272
9,903
14,122
18,537
22,767
9,501
12,475
17,615
22,408
25,257
28,793
32,327
35,985
40,945
46,046
54,660
63,894
74,745
87,300
99,839
112,310
124,054
137,123
151,785
165,498
175,603
187,996
196,208
93,404
90,360
-16,425
-11,939
-15,754
-20,950
-42,485
-102,150
-138,031
-187,517
-216,774
-231,352
-226,040
-215,603
-207,602
-203,399
-197,893
-190,552
-134,778
-121,498
-107,519
-97,409
-87,890
-79,855
-72,052
-63,242
-55,642
-44,586
-32,379
-24,838
-14,371
-3,931
6,422
16,742
26,396
33,413
41,726
49,395
57,717
65,858
70,575
77,691
85,465
93,768
97,539
104,771
100,021
100,021
100,551
83,355
88,859
102,751
114,621
128,211
146,651
169,534
196,784
210,788
229,135
248,684
269,542
283,910
296,901
308,007
319,048
326,526
333,392
340,718
340,718333,392326,526319,048308,007296,901283,910269,542248,684229,135210,788196,784169,534146,651128,211114,621102,75188,85983,355100,551100,021100,021104,77197,53993,76885,46577,69170,57565,85857,71749,39541,72633,41326,39616,7426,422-3,931-14,371-24,838-32,379-44,586-55,642-63,242-72,052-79,855-87,890-97,409-107,519-121,498-134,778-190,552-197,893-203,399-207,602-215,603-226,040-231,352-216,774-187,517-138,031-102,150-42,485-20,950-15,754-11,939-16,42590,36093,404196,208187,996175,603165,498151,785137,123124,054112,31099,83987,30074,74563,89454,66046,04640,94535,98532,32728,79325,25722,40817,61512,4759,50122,76718,53714,1229,90321,27217,00913,1609,409
   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
472,717
472,748
549,744
549,811
549,796
549,814
550,123
551,064
551,286
551,881
552,270
553,067
553,741
554,446
554,904
555,710
556,289
557,116
557,761
558,945
560,089
560,906
562,446
563,151
563,948
564,787
565,627
567,081
568,011
568,861
569,712
570,432
571,105
574,957
575,816
576,585
577,211
577,727
578,360
578,958
579,595
580,259
580,796
581,337
582,018
582,695
0
584,884
0
0
0
0
0
0
000000584,8840582,695582,018581,337580,796580,259579,595578,958578,360577,727577,211576,585575,816574,957571,105570,432569,712568,861568,011567,081565,627564,787563,948563,151562,446560,906560,089558,945557,761557,116556,289555,710554,904554,446553,741553,067552,270551,881551,286551,064550,123549,814549,796549,811549,744472,748472,717000000000000000000000000000000000000000000000
   Treasury Stock000000-127,6030-126,457-126,322-125,887-125,753-125,414-120,443-120,087-119,046-119,029-119,002-118,882-116,515-109,098-109,076-109,062-108,637-83,619-72,478-72,320-71,889-71,721-71,695-71,434-70,786-70,709-70,454-70,224-70,207-70,151-69,858-69,858-69,858-69,858-69,858-69,858-69,858-69,858-69,858-69,858-69,858-69,858-69,858-69,858-69,858-70,012-70,012-70,012-70,012-70,012-70,012-70,012-70,012-70,012-70,012-70,012-70,012-70,012-70,012-70,012-70,012-58,967-43,975-28,098-20,041-20,041-20,041-20,041-20,041-20,0410000000000000000000000
   Other Stockholders Equity 
-3,271
62,109
63,291
65,116
80,566
80,834
-18,549
81,090
98,420
98,689
98,932
99,941
100,617
100,980
101,791
103,082
104,034
332,617
333,756
334,932
338,390
338,538
319,451
319,950
320,986
322,013
323,156
324,769
319,779
302,185
288,109
278,061
278,595
278,765
279,061
279,292
279,362
279,609
286,655
286,860
287,066
287,368
401,839
402,104
402,418
402,486
402,544
479,720
479,812
479,822
479,864
480,208
481,162
481,395
482,023
482,412
483,209
483,883
484,588
485,046
485,852
486,431
486,965
487,554
488,497
489,635
490,197
491,660
491,717
492,253
493,066
493,738
494,761
495,533
485,242
461,075
461,370
2,375
462,029
459,301
457,703
458,209
458,698
459,314
458,871
459,152
454,845
455,043
455,450
455,696
456,238
456,925
457,281
456,265
454,740
454,737
453,430
451,633
451,097
451,097451,633453,430454,737454,740456,265457,281456,925456,238455,696455,450455,043454,845459,152458,871459,314458,698458,209457,703459,301462,0292,375461,370461,075485,242495,533494,761493,738493,066492,253491,717491,660490,197489,635488,497487,554486,965486,431485,852485,046484,588483,883483,209482,412482,023481,395481,162480,208479,864479,822479,812479,720402,544402,486402,418402,104401,839287,368287,066286,860286,655279,609279,362279,292279,061278,765278,595278,061288,109302,185319,779324,769323,156322,013320,986319,950319,451338,538338,390334,932333,756332,617104,034103,082101,791100,980100,61799,94198,93298,68998,42081,090-18,54980,83480,56665,11663,29162,109-3,271



5.3. Balance Sheets

Currency in USD. All numbers in thousands.