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

Heritage Financial Corporation
Buy, Hold or Sell?

Let's analyze Heritage Financial Corporation together

I guess you are interested in Heritage 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 Heritage 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 Heritage Financial Corporation

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

1. Quick Overview

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










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

How much money do you get?

How much money do you get?
$0.90
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$25.23
Expected worth in 1 year
$-139.74
How sure are you?
72.5%

+ What do you gain per year?

Total Gains per Share
$-164.06
Return On Investment
-674.9%

For what price can you sell your share?

Current Price per Share
$24.31
Expected price per share
$20.61 - $27.55
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

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




Live pricePrice per Share (EOD)
$24.31
Intrinsic Value Per Share
$17.31 - $30.51
Total Value Per Share
$42.54 - $55.74

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




Is Heritage Financial Corporation growing?

Current yearPrevious yearGrowGrow %
How rich?$874.5m$6.7b-$5.9b-691.4%

How much money is Heritage Financial Corporation making?

Current yearPrevious yearGrowGrow %
Making money$9.3m$19.5m-$10.1m-107.8%
Net Profit Margin13.7%29.6%--

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

2.3. Financial Health of Heritage Financial Corporation (5 min.)




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




  Industry Rankings (Banks - Regional)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Heritage Financial Corporation?

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

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

Speculation

The Price per Share of Heritage Financial Corporation is $24.31. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Heritage Financial Corporation.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

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

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $25.23. Based on the TTM, the Book Value Change Per Share is $-41.24 per quarter. Based on the YOY, the Book Value Change Per Share is $-3.05 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.23 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Heritage Financial Corporation.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.331.4%0.271.1%0.552.3%0.471.9%0.401.6%
Usd Book Value Change Per Share0.883.6%-41.24-169.6%-3.05-12.5%-6.19-25.5%-1.88-7.7%
Usd Dividend Per Share0.230.9%0.230.9%0.220.9%0.210.9%0.190.8%
Usd Total Gains Per Share1.104.5%-41.02-168.7%-2.83-11.7%-5.97-24.6%-1.70-7.0%
Usd Price Per Share21.77-20.15-21.13-22.75-23.81-
Price to Earnings Ratio16.51-21.86-9.40-10.93-15.15-
Price-to-Total Gains Ratio19.71--139.15--0.97--25.45--8.29-
Price to Book Ratio0.86-0.82-0.11-0.26-0.23-
Price-to-Total Gains Ratio19.71--139.15--0.97--25.45--8.29-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share24.31
Number of shares41
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.230.21
Usd Book Value Change Per Share-41.24-6.19
Usd Total Gains Per Share-41.02-5.97
Gains per Quarter (41 shares)-1,681.66-244.95
Gains per Year (41 shares)-6,726.62-979.79
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
137-6764-673735-1015-990
274-13527-1346470-2030-1970
3111-20291-20191105-3045-2950
4148-27055-26918140-4060-3930
5185-33818-33645176-5075-4910
6222-40582-40372211-6089-5890
7259-47346-47099246-7104-6870
8296-54109-53826281-8119-7850
9333-60873-60553316-9134-8830
10370-67637-67280351-10149-9810

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%19.01.00.095.0%39.01.00.097.5%105.02.00.098.1%
Book Value Change Per Share2.02.00.050.0%5.07.00.041.7%12.08.00.060.0%28.012.00.070.0%74.033.00.069.2%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%106.00.01.099.1%
Total Gains per Share2.02.00.050.0%5.07.00.041.7%12.08.00.060.0%29.011.00.072.5%78.029.00.072.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Heritage 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--0.876-41.242+4809%-3.050+448%-6.188+807%-1.882+315%
Book Value Per Share--25.23224.492+3%192.053-87%156.821-84%138.408-82%
Current Ratio--0.2150.086+151%0.285-24%4.785-95%15.300-99%
Debt To Asset Ratio--0.8780.8800%0.048+1736%0.187+368%0.100+774%
Debt To Equity Ratio--7.1807.314-2%0.418+1618%1.562+360%0.833+762%
Dividend Per Share--0.2280.226+1%0.216+6%0.214+7%0.185+23%
Enterprise Value---4593482667.020-5264391856.675+15%1856130690.043-347%941025610.408-588%1356972548.648-439%
Eps--0.3300.269+23%0.553-40%0.472-30%0.399-17%
Ev To Ebitda Ratio---85.286-677.385+694%18.329-565%-129.527+52%-52.491-38%
Ev To Sales Ratio---20.958-19.058-9%7.005-399%4.411-575%6.945-402%
Free Cash Flow Per Share--0.7480.527+42%0.706+6%0.497+50%0.460+63%
Free Cash Flow To Equity Per Share--2.4620.053+4577%-0.658+127%2.271+8%1.836+34%
Gross Profit Margin--0.9890.956+3%0.976+1%0.976+1%0.952+4%
Intrinsic Value_10Y_max--30.510--------
Intrinsic Value_10Y_min--17.308--------
Intrinsic Value_1Y_max--2.481--------
Intrinsic Value_1Y_min--1.835--------
Intrinsic Value_3Y_max--7.893--------
Intrinsic Value_3Y_min--5.458--------
Intrinsic Value_5Y_max--13.835--------
Intrinsic Value_5Y_min--8.995--------
Market Cap830271585.000+9%754519332.980704407643.325+7%746597190.043+1%811772810.408-7%841303823.648-10%
Net Profit Margin--0.2080.137+52%0.296-30%0.271-23%0.256-19%
Operating Margin--0.2370.136+75%0.367-35%0.309-23%0.313-24%
Operating Ratio--0.5100.228+124%0.157+225%0.234+118%0.472+8%
Pb Ratio0.963+10%0.8630.822+5%0.110+687%0.264+227%0.235+268%
Pe Ratio18.440+10%16.51321.860-24%9.403+76%10.928+51%15.146+9%
Price Per Share24.310+10%21.77020.145+8%21.130+3%22.754-4%23.813-9%
Price To Free Cash Flow Ratio8.124+10%7.27513.552-46%7.609-4%-0.853+112%-1.735+124%
Price To Total Gains Ratio22.014+10%19.714-139.153+806%-0.966+105%-25.454+229%-8.290+142%
Quick Ratio--0.4180.286+46%0.530-21%7.746-95%27.860-99%
Return On Assets--0.0020.001+21%0.003-42%0.002-34%0.003-37%
Return On Equity--0.0130.011+19%0.024-46%0.020-36%0.020-35%
Total Gains Per Share--1.104-41.016+3814%-2.834+357%-5.974+641%-1.696+254%
Usd Book Value--874514000.000856465500.000+2%6778368500.000-87%5605865750.000-84%4902756575.000-82%
Usd Book Value Change Per Share--0.876-41.242+4809%-3.050+448%-6.188+807%-1.882+315%
Usd Book Value Per Share--25.23224.492+3%192.053-87%156.821-84%138.408-82%
Usd Dividend Per Share--0.2280.226+1%0.216+6%0.214+7%0.185+23%
Usd Enterprise Value---4593482667.020-5264391856.675+15%1856130690.043-347%941025610.408-588%1356972548.648-439%
Usd Eps--0.3300.269+23%0.553-40%0.472-30%0.399-17%
Usd Free Cash Flow--25929000.00018424250.000+41%24902250.000+4%17668000.000+47%16239750.000+60%
Usd Free Cash Flow Per Share--0.7480.527+42%0.706+6%0.497+50%0.460+63%
Usd Free Cash Flow To Equity Per Share--2.4620.053+4577%-0.658+127%2.271+8%1.836+34%
Usd Market Cap830271585.000+9%754519332.980704407643.325+7%746597190.043+1%811772810.408-7%841303823.648-10%
Usd Price Per Share24.310+10%21.77020.145+8%21.130+3%22.754-4%23.813-9%
Usd Profit--11423000.0009390750.000+22%19516500.000-41%16834550.000-32%14140800.000-19%
Usd Revenue--54795000.00069797750.000-21%65696250.000-17%62900850.000-13%54806950.0000%
Usd Total Gains Per Share--1.104-41.016+3814%-2.834+357%-5.974+641%-1.696+254%
 EOD+4 -4MRQTTM+35 -5YOY+17 -235Y+15 -2510Y+14 -26

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1518.440
Price to Book Ratio (EOD)Between0-10.963
Net Profit Margin (MRQ)Greater than00.208
Operating Margin (MRQ)Greater than00.237
Quick Ratio (MRQ)Greater than10.418
Current Ratio (MRQ)Greater than10.215
Debt to Asset Ratio (MRQ)Less than10.878
Debt to Equity Ratio (MRQ)Less than17.180
Return on Equity (MRQ)Greater than0.150.013
Return on Assets (MRQ)Greater than0.050.002
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5047.936
Ma 20Greater thanMa 5024.185
Ma 50Greater thanMa 10025.326
Ma 100Greater thanMa 20023.678
OpenGreater thanClose24.490
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Heritage Financial Corporation

Heritage Financial Corporation operates as the bank holding company for Heritage Bank that provides various financial services to small and medium sized businesses and individuals in the United States. It accepts various deposit products, such as noninterest demand deposits, interest bearing demand deposits, money market accounts, savings accounts, personal checking accounts, and certificates of deposit. The company's loan portfolio includes commercial and industrial loans, owner-occupied and non-owner occupied commercial real estate loans, one-to-four family residential loans, real estate construction and land development loans, consumer loans, commercial business loans, lines of credit, term equipment financing, and term real estate loans, as well as commercial business loans to a range of businesses in industries that include real estate and rental and leasing, healthcare, accommodation and food services, retail trade, and construction. It also originates loans that are guaranteed by the U.S. Small Business Administration; and provides objective advice from trusted advisers. The company was formerly known as Heritage Financial Corporation, M.H.C. and changed its name to Heritage Financial Corporation in 1998. Heritage Financial Corporation was founded in 1927 and is headquartered in Olympia, Washington.

Fundamental data was last updated by Penke on 2025-01-16 21:50:03.

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 unable to pay all its short-term debts.
The company is just not 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 fair priced.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Heritage Financial Corporation earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Heritage Financial Corporation to the Banks - Regional industry mean.
  • A Net Profit Margin of 20.8% means that $0.21 for each $1 in revenue is generated as profit.

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

  • The MRQ is 20.8%. The company is making a huge profit. +2
  • The TTM is 13.7%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ20.8%TTM13.7%+7.1%
TTM13.7%YOY29.6%-15.9%
TTM13.7%5Y27.1%-13.3%
5Y27.1%10Y25.6%+1.5%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ20.8%40.2%-19.4%
TTM13.7%31.4%-17.7%
YOY29.6%28.8%+0.8%
5Y27.1%24.7%+2.4%
10Y25.6%21.4%+4.2%
4.3.1.2. Return on Assets

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

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

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

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

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

  • Above 15%-20% is considered healthy but always compare Heritage Financial Corporation to the Banks - Regional industry mean.
  • 1.3% Return on Equity means Heritage Financial Corporation generated $0.01 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 1.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.3%TTM1.1%+0.2%
TTM1.1%YOY2.4%-1.3%
TTM1.1%5Y2.0%-0.9%
5Y2.0%10Y2.0%+0.0%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3%2.8%-1.5%
TTM1.1%2.5%-1.4%
YOY2.4%2.7%-0.3%
5Y2.0%2.4%-0.4%
10Y2.0%2.7%-0.7%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Heritage Financial Corporation.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Heritage Financial Corporation is operating .

  • Measures how much profit Heritage Financial Corporation makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Heritage Financial Corporation to the Banks - Regional industry mean.
  • An Operating Margin of 23.7% means the company generated $0.24  for each $1 in revenue (before taxes).

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

  • The MRQ is 23.7%. The company is operating efficient. +1
  • The TTM is 13.6%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ23.7%TTM13.6%+10.1%
TTM13.6%YOY36.7%-23.1%
TTM13.6%5Y30.9%-17.3%
5Y30.9%10Y31.3%-0.4%
4.3.2.2. Operating Ratio

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

  • Below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • An Operation Ratio of 0.51 means that the operating costs are $0.51 for each $1 in net sales.

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

  • The MRQ is 0.510. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.228. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.510TTM0.228+0.282
TTM0.228YOY0.157+0.071
TTM0.2285Y0.234-0.006
5Y0.23410Y0.472-0.239
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Heritage Financial Corporation.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Heritage Financial Corporation is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Banks - Regional industry mean).
  • A Current Ratio of 0.22 means the company has $0.22 in assets for each $1 in short-term debts.

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

  • The MRQ is 0.215. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.086. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.215TTM0.086+0.130
TTM0.086YOY0.285-0.199
TTM0.0865Y4.785-4.699
5Y4.78510Y15.300-10.515
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM0.0862.176-2.090
YOY0.2852.383-2.098
5Y4.7851.117+3.668
10Y15.30011.601+3.699
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Heritage Financial Corporation to the Banks - Regional industry mean.
  • A Quick Ratio of 0.42 means the company can pay off $0.42 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 0.418. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.286. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.418TTM0.286+0.132
TTM0.286YOY0.530-0.244
TTM0.2865Y7.746-7.460
5Y7.74610Y27.860-20.114
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM0.286-0.015+0.301
YOY0.5302.384-1.854
5Y7.7460.682+7.064
10Y27.86017.526+10.334
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Heritage Financial Corporation.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Heritage Financial Corporation to Banks - Regional industry mean.
  • A Debt to Asset Ratio of 0.88 means that Heritage Financial Corporation assets are financed with 87.8% credit (debt) and the remaining percentage (100% - 87.8%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.878. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.880. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.878TTM0.880-0.002
TTM0.880YOY0.048+0.832
TTM0.8805Y0.187+0.692
5Y0.18710Y0.100+0.087
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8780.915-0.037
TTM0.8800.724+0.156
YOY0.0480.326-0.278
5Y0.1870.761-0.574
10Y0.1000.847-0.747
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Heritage Financial Corporation to the Banks - Regional industry mean.
  • A Debt to Equity ratio of 718.0% means that company has $7.18 debt for each $1 in shareholders equity.

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

  • The MRQ is 7.180. The company is unable to pay all its debts with equity. -1
  • The TTM is 7.314. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ7.180TTM7.314-0.134
TTM7.314YOY0.418+6.896
TTM7.3145Y1.562+5.752
5Y1.56210Y0.833+0.729
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ7.18010.715-3.535
TTM7.3148.867-1.553
YOY0.4183.978-3.560
5Y1.5629.345-7.783
10Y0.83311.610-10.777
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 Heritage Financial Corporation generates.

  • Above 15 is considered overpriced but always compare Heritage Financial Corporation to the Banks - Regional industry mean.
  • A PE ratio of 16.51 means the investor is paying $16.51 for every $1 in earnings.

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

  • The EOD is 18.440. Based on the earnings, the company is fair priced.
  • The MRQ is 16.513. Based on the earnings, the company is fair priced.
  • The TTM is 21.860. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD18.440MRQ16.513+1.927
MRQ16.513TTM21.860-5.346
TTM21.860YOY9.403+12.456
TTM21.8605Y10.928+10.932
5Y10.92810Y15.146-4.218
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD18.4403.986+14.454
MRQ16.5134.277+12.236
TTM21.8604.718+17.142
YOY9.4035.611+3.792
5Y10.9289.054+1.874
10Y15.1469.531+5.615
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 Heritage Financial Corporation:

  • The EOD is 8.124. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 7.275. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 13.552. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD8.124MRQ7.275+0.849
MRQ7.275TTM13.552-6.277
TTM13.552YOY7.609+5.942
TTM13.5525Y-0.853+14.405
5Y-0.85310Y-1.735+0.882
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD8.1242.406+5.718
MRQ7.2752.582+4.693
TTM13.552-0.320+13.872
YOY7.6090.514+7.095
5Y-0.8530.452-1.305
10Y-1.7350.106-1.841
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 Heritage Financial Corporation is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • A PB ratio of 0.86 means the investor is paying $0.86 for each $1 in book value.

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

  • The EOD is 0.963. Based on the equity, the company is cheap. +2
  • The MRQ is 0.863. Based on the equity, the company is cheap. +2
  • The TTM is 0.822. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.963MRQ0.863+0.101
MRQ0.863TTM0.822+0.041
TTM0.822YOY0.110+0.712
TTM0.8225Y0.264+0.558
5Y0.26410Y0.235+0.029
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD0.9630.450+0.513
MRQ0.8630.483+0.380
TTM0.8220.350+0.472
YOY0.1100.182-0.072
5Y0.2640.620-0.356
10Y0.2350.894-0.659
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 Heritage Financial Corporation.

4.8.1. Institutions holding Heritage Financial Corporation

Institutions are holding 82.687% of the shares of Heritage Financial Corporation.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30BlackRock Inc14.64620.00235002210203300.4081
2024-09-30Vanguard Group Inc7.26730.0012482056-8064-0.3238
2024-09-30Dimensional Fund Advisors, Inc.5.95820.010720349251000735.1721
2024-09-30Jennison Associates LLC5.09770.0235174105872525771.3975
2024-09-30AllianceBernstein L.P.5.05870.01261727720260561.5312
2024-09-30State Street Corp4.670.0014159496340120.2522
2024-09-30Charles Schwab Investment Management Inc3.63410.00521241174-19290-1.5304
2024-09-30Geode Capital Management, LLC2.37120.001480983510760.133
2024-09-30Bank of New York Mellon Corp1.98540.0028678076-218233-24.348
2024-09-30Ameriprise Financial Inc1.62770.0031555931-1294-0.2322
2024-09-30Morgan Stanley - Brokerage Accounts1.4080.0008480890-483686-50.1449
2024-09-30Goldman Sachs Group Inc1.30330.0016445110-15725-3.4123
2024-09-30Northern Trust Corp1.25160.0015427477-4602-1.0651
2024-09-30Arrowstreet Capital Limited Partnership1.13170.007238652712511247.8595
2024-09-30Manufacturers Life Insurance Co0.98170.0064335298-13932-3.9893
2024-09-30ProShare Advisors LLC0.95950.01753277203277200
2024-09-30Lord, Abbett & Co LLC0.93770.0222320267-332717-50.9533
2024-09-30Hotchkis & Wiley Capital Management LLC0.91090.0225311090-23240-6.9512
2024-09-30Renaissance Technologies Corp0.86680.0097296030-25059-7.8044
2024-09-30American Century Companies Inc0.85760.0037292889148725.3493
Total 62.92530.157121491246+198666+0.9%

4.9.2. Funds holding Heritage Financial Corporation

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-12-31iShares Core S&P Small-Cap ETF6.38040.061217913200
2024-11-30Vanguard Total Stock Mkt Idx Inv3.14340.00161073568-14239-1.309
2024-12-31Schwab US Dividend Equity ETF™2.56490.03278760219180.1049
2024-11-30PGIM Jennison Small Company A2.55230.664787168915430521.5094
2024-12-31iShares Russell 2000 ETF2.5480.029787021600
2024-09-30Jennison SMid Cap Core Equity2.10050.4736717384424567144.994
2024-11-30Vanguard Institutional Extnd Mkt Idx Tr1.63730.012255920436600.6588
2024-11-30DFA US Small Cap Value I1.1430.0575390359132733.5199
2024-12-31iShares S&P Small-Cap 600 Value ETF1.08130.125836930500
2024-10-31Fidelity Small Cap Index1.02170.029934893528700.8293
2024-12-31iShares Russell 2000 Value ETF0.9390.063732069400
2024-11-30Lord Abbett Small Cap Value A0.92931.9342317381-2886-0.9011
2024-11-30AB Small Cap Value Advisor0.92221.2914314956-37930-10.7485
2024-12-31SPDR® Portfolio S&P 600™ Sm Cap ETF0.89940.060730718800
2024-12-31ProShares Russell 2000 Dividend Growers0.86161.0229428300
2024-11-30Heartland Value Investor0.80520.870627500000
2024-09-30Columbia Small Cap Value I0.80160.38727376094003.5558
2024-12-31JENNISON SMALL/MID CAP EQUITY 30.77220.70592637197194837.5177
2024-12-31SPDR® S&P Regional Banking ETF0.72420.11942473305880.2383
2024-11-30DFA US Micro Cap I0.72250.0824675600
Total 32.558.021611116880+626474+5.6%

5.3. Insider Transactions

Insiders are holding 1.838% of the shares of Heritage Financial Corporation.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-07Tony ChalfantSELL297526.5
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets7,153,363
Total Liabilities6,278,849
Total Stockholder Equity874,514
 As reported
Total Liabilities 6,278,849
Total Stockholder Equity+ 874,514
Total Assets = 7,153,363

Assets

Total Assets7,153,363
Total Current Assets930,847
Long-term Assets6,957,689
Total Current Assets
Cash And Cash Equivalents 175,572
Short-term Investments 852,779
Net Receivables 20,102
Other Current Assets 195,674
Total Current Assets  (as reported)930,847
Total Current Assets  (calculated)1,244,127
+/- 313,280
Long-term Assets
Property Plant Equipment 72,500
Goodwill 240,939
Long Term Investments 1,572,179
Intangible Assets 3,552
Long-term Assets Other 5,068,519
Long-term Assets  (as reported)6,957,689
Long-term Assets  (calculated)6,957,689
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities4,320,255
Long-term Liabilities1,958,594
Total Stockholder Equity874,514
Total Current Liabilities
Other Current Liabilities 4,320,255
Total Current Liabilities  (as reported)4,320,255
Total Current Liabilities  (calculated)4,320,255
+/-0
Long-term Liabilities
Long term Debt 403,985
Long-term Liabilities  (as reported)1,958,594
Long-term Liabilities  (calculated)403,985
+/- 1,554,609
Total Stockholder Equity
Common Stock534,917
Retained Earnings 383,127
Accumulated Other Comprehensive Income -43,530
Total Stockholder Equity (as reported)874,514
Total Stockholder Equity (calculated)874,514
+/-0
Other
Capital Stock534,917
Cash and Short Term Investments 930,847
Common Stock Shares Outstanding 34,659
Liabilities and Stockholders Equity 7,153,363
Net Debt 228,413
Net Invested Capital 1,278,499
Net Working Capital -3,389,408
Short Long Term Debt Total 403,985



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-30
> Total Assets 
0
328,600
322,800
415,900
417,900
475,900
457,100
458,300
487,500
511,000
530,957
538,121
561,715
573,530
588,459
590,765
591,819
609,643
601,740
587,336
587,480
594,587
590,009
587,685
618,594
640,920
650,575
665,491
680,701
697,267
702,999
722,009
730,922
751,152
752,547
828,309
835,443
852,893
864,812
905,586
905,692
886,055
889,531
901,481
905,160
946,145
956,346
966,763
1,017,956
1,014,859
1,011,810
1,009,763
1,254,534
1,367,684
1,335,005
1,338,735
1,369,090
1,368,985
1,374,864
1,338,139
1,366,582
1,345,540
1,447,080
1,425,635
1,674,417
1,659,038
1,662,473
3,391,579
3,451,320
3,457,750
3,459,349
3,480,324
3,595,378
3,650,792
3,678,032
3,756,876
3,846,376
3,878,981
3,885,613
3,990,954
4,050,056
4,113,270
4,676,250
4,789,488
5,276,214
5,316,927
5,342,099
5,376,686
5,515,185
5,552,970
5,587,300
6,562,359
6,685,889
6,615,318
7,028,392
7,105,672
7,259,038
7,432,412
7,483,814
7,316,467
7,200,312
6,980,100
7,236,806
7,115,410
7,150,588
7,174,957
7,091,283
7,059,857
7,153,363
7,153,3637,059,8577,091,2837,174,9577,150,5887,115,4107,236,8066,980,1007,200,3127,316,4677,483,8147,432,4127,259,0387,105,6727,028,3926,615,3186,685,8896,562,3595,587,3005,552,9705,515,1855,376,6865,342,0995,316,9275,276,2144,789,4884,676,2504,113,2704,050,0563,990,9543,885,6133,878,9813,846,3763,756,8763,678,0323,650,7923,595,3783,480,3243,459,3493,457,7503,451,3203,391,5791,662,4731,659,0381,674,4171,425,6351,447,0801,345,5401,366,5821,338,1391,374,8641,368,9851,369,0901,338,7351,335,0051,367,6841,254,5341,009,7631,011,8101,014,8591,017,956966,763956,346946,145905,160901,481889,531886,055905,692905,586864,812852,893835,443828,309752,547751,152730,922722,009702,999697,267680,701665,491650,575640,920618,594587,685590,009594,587587,480587,336601,740609,643591,819590,765588,459573,530561,715538,121530,957511,000487,500458,300457,100475,900417,900415,900322,800328,6000
   > Total Current Assets 
0
87,800
67,700
76,900
70,700
0
50,600
24,200
22,400
21,400
20,087
21,047
20,252
25,158
30,355
32,069
26,570
48,972
52,332
32,788
33,107
40,873
28,699
25,709
28,979
30,708
29,845
28,164
24,008
22,285
23,463
26,568
26,807
31,568
24,970
32,172
29,004
30,729
29,220
43,076
35,821
38,864
43,962
35,212
25,580
64,802
96,059
86,405
143,278
111,249
116,105
116,253
166,831
171,627
145,931
122,461
157,139
273,478
144,533
87,939
122,083
256,200
298,103
242,099
325,422
314,658
313,519
822,455
915,917
884,444
846,859
799,427
861,645
955,697
932,654
930,861
948,707
909,315
898,630
925,909
923,613
925,789
965,478
1,017,095
1,106,615
1,153,408
1,111,800
1,115,371
1,217,792
1,195,326
1,138,945
1,312,815
1,429,622
1,564,903
1,847,321
2,331,570
2,411,067
2,632,284
2,631,228
2,197,551
1,781,278
1,453,580
1,638,101
1,403,897
1,386,844
244,491
209,545
133,612
930,847
930,847133,612209,545244,4911,386,8441,403,8971,638,1011,453,5801,781,2782,197,5512,631,2282,632,2842,411,0672,331,5701,847,3211,564,9031,429,6221,312,8151,138,9451,195,3261,217,7921,115,3711,111,8001,153,4081,106,6151,017,095965,478925,789923,613925,909898,630909,315948,707930,861932,654955,697861,645799,427846,859884,444915,917822,455313,519314,658325,422242,099298,103256,200122,08387,939144,533273,478157,139122,461145,931171,627166,831116,253116,105111,249143,27886,40596,05964,80225,58035,21243,96238,86435,82143,07629,22030,72929,00432,17224,97031,56826,80726,56823,46322,28524,00828,16429,84530,70828,97925,70928,69940,87333,10732,78852,33248,97226,57032,06930,35525,15820,25221,04720,08721,40022,40024,20050,600070,70076,90067,70087,8000
       Cash And Cash Equivalents 
0
87,800
65,900
74,600
68,400
0
47,600
21,600
19,200
18,500
16,774
17,815
16,527
21,465
26,694
28,786
23,071
45,776
49,126
29,709
30,076
37,993
26,134
23,060
26,299
27,926
27,106
25,330
21,007
19,339
20,490
23,387
23,150
28,002
21,468
28,292
24,815
26,431
24,978
38,625
30,833
34,463
39,891
31,130
21,052
60,634
92,294
82,487
139,072
107,231
112,322
112,331
161,731
167,001
140,920
117,392
152,002
123,759
139,757
83,256
116,905
107,086
146,234
94,122
152,538
146,062
169,545
160,663
223,279
131,762
89,428
90,422
147,721
133,359
99,480
104,406
118,221
103,745
104,372
124,234
111,258
103,015
130,309
129,943
170,143
161,910
111,170
139,290
236,968
228,568
162,913
415,075
576,242
743,322
934,316
1,264,933
1,634,739
1,723,292
1,576,722
994,055
407,324
103,590
301,481
108,378
220,503
224,973
189,647
113,757
175,572
175,572113,757189,647224,973220,503108,378301,481103,590407,324994,0551,576,7221,723,2921,634,7391,264,933934,316743,322576,242415,075162,913228,568236,968139,290111,170161,910170,143129,943130,309103,015111,258124,234104,372103,745118,221104,40699,480133,359147,72190,42289,428131,762223,279160,663169,545146,062152,53894,122146,234107,086116,90583,256139,757123,759152,002117,392140,920167,001161,731112,331112,322107,231139,07282,48792,29460,63421,05231,13039,89134,46330,83338,62524,97826,43124,81528,29221,46828,00223,15023,38720,49019,33921,00725,33027,10627,92626,29923,06026,13437,99330,07629,70949,12645,77623,07128,78626,69421,46516,52717,81516,77418,50019,20021,60047,600068,40074,60065,90087,8000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
1,278
0
0
0
26,311
32,138
39,964
36,335
35,363
48,678
38,784
49,457
47,711
47,051
48,162
46,955
51,139
45,207
44,414
43,264
3,030
40,798
40,983
40,898
2,718
36,677
35,866
36,171
6,062
36,242
35,999
25,818
29,156
34,837
55,727
60,416
87,125
95,268
91,262
119,120
13,738
134,023
147,864
141,747
144,602
143,186
149,778
147,682
144,293
147,148
143,155
167,226
163,134
138,794
652,477
682,651
742,846
747,299
699,122
703,093
811,869
822,171
815,920
819,159
794,645
783,021
790,594
800,060
810,530
821,567
873,670
920,737
976,095
985,009
960,680
966,102
952,312
961,092
879,927
834,492
802,163
893,558
1,049,524
761,526
894,335
1,039,924
1,187,588
1,356,142
1,331,443
1,318,072
1,276,550
1,147,547
1,134,353
996,510
931,248
852,779
852,779931,248996,5101,134,3531,147,5471,276,5501,318,0721,331,4431,356,1421,187,5881,039,924894,335761,5261,049,524893,558802,163834,492879,927961,092952,312966,102960,680985,009976,095920,737873,670821,567810,530800,060790,594783,021794,645819,159815,920822,171811,869703,093699,122747,299742,846682,651652,477138,794163,134167,226143,155147,148144,293147,682149,778143,186144,602141,747147,864134,02313,738119,12091,26295,26887,12560,41655,72734,83729,15625,81835,99936,2426,06236,17135,86636,6772,71840,89840,98340,7983,03043,26444,41445,20751,13946,95548,16247,05147,71149,45738,78448,67835,36336,33539,96432,13826,3110001,2780000000000000
       Net Receivables 
0
0
1,800
2,300
2,300
0
3,000
2,600
3,200
2,900
3,313
3,232
3,725
3,693
3,661
3,283
3,499
3,196
3,206
3,079
3,031
2,880
2,565
2,649
2,680
2,782
2,739
2,834
3,001
2,946
2,973
3,181
3,657
3,566
3,502
3,880
4,189
4,298
4,242
4,451
4,988
4,401
4,071
4,082
4,528
4,168
3,765
3,918
4,206
4,018
3,783
3,922
5,100
4,626
5,011
5,069
5,137
5,117
4,776
4,683
5,178
4,821
4,721
4,822
5,658
5,462
5,180
9,315
9,987
9,836
10,132
9,883
10,831
10,469
11,003
10,535
11,327
10,925
11,237
11,081
12,295
12,244
13,602
13,482
15,735
15,403
15,621
15,401
14,722
14,446
14,940
17,813
18,888
19,418
19,447
17,113
14,802
14,657
14,582
15,908
17,812
18,547
18,548
18,969
18,794
19,518
19,898
19,855
20,102
20,10219,85519,89819,51818,79418,96918,54818,54717,81215,90814,58214,65714,80217,11319,44719,41818,88817,81314,94014,44614,72215,40115,62115,40315,73513,48213,60212,24412,29511,08111,23710,92511,32710,53511,00310,46910,8319,88310,1329,8369,9879,3155,1805,4625,6584,8224,7214,8215,1784,6834,7765,1175,1375,0695,0114,6265,1003,9223,7834,0184,2063,9183,7654,1684,5284,0824,0714,4014,9884,4514,2424,2984,1893,8803,5023,5663,6573,1812,9732,9463,0012,8342,7392,7822,6802,6492,5652,8803,0313,0793,2063,1963,4993,2833,6613,6933,7253,2323,3132,9003,2002,6003,00002,3002,3001,80000
       Other Current Assets 
0
0
0
0
0
0
379,800
407,700
438,600
462,900
483,856
489,841
514,348
521,645
531,661
532,642
539,351
535,047
-52,314
-32,765
-33,085
478,047
484,983
495,664
513,229
528,369
547,745
563,508
584,166
604,108
608,927
624,500
634,618
651,321
660,498
721,839
732,449
749,840
765,802
793,901
801,306
779,308
777,785
798,790
812,719
808,183
783,970
784,529
774,761
769,486
756,997
758,159
922,623
1,020,399
1,004,292
1,018,040
1,020,338
1,045,914
1,037,972
1,051,755
1,048,893
896,095
950,795
985,922
1,081,445
1,079,764
1,106,221
1,681,271
1,618,280
1,599,790
1,635,828
1,755,356
1,806,111
1,693,517
1,734,542
1,822,216
1,888,437
1,984,707
2,016,821
2,088,092
2,140,489
2,191,509
2,622,946
2,620,043
2,905,858
2,844,771
2,904,632
2,956,837
2,986,201
3,059,892
3,142,656
4,026,974
4,077,058
3,908,773
3,949,750
1,297,746
1,662,741
1,747,749
1,591,304
1,009,963
425,136
122,137
320,029
127,347
239,297
244,491
209,545
133,612
195,674
195,674133,612209,545244,491239,297127,347320,029122,137425,1361,009,9631,591,3041,747,7491,662,7411,297,7463,949,7503,908,7734,077,0584,026,9743,142,6563,059,8922,986,2012,956,8372,904,6322,844,7712,905,8582,620,0432,622,9462,191,5092,140,4892,088,0922,016,8211,984,7071,888,4371,822,2161,734,5421,693,5171,806,1111,755,3561,635,8281,599,7901,618,2801,681,2711,106,2211,079,7641,081,445985,922950,795896,0951,048,8931,051,7551,037,9721,045,9141,020,3381,018,0401,004,2921,020,399922,623758,159756,997769,486774,761784,529783,970808,183812,719798,790777,785779,308801,306793,901765,802749,840732,449721,839660,498651,321634,618624,500608,927604,108584,166563,508547,745528,369513,229495,664484,983478,047-33,085-32,765-52,314535,047539,351532,642531,661521,645514,348489,841483,856462,900438,600407,700379,800000000
   > Long-term Assets 
0
24,300
34,600
63,200
56,900
0
75,900
72,000
70,300
69,300
69,060
68,666
68,720
65,498
52,267
52,601
52,004
55,806
60,893
68,142
64,308
75,667
76,327
66,312
76,386
81,843
72,985
73,819
72,527
70,874
70,609
70,941
69,497
68,263
67,079
74,298
73,990
72,324
69,790
68,609
68,565
67,883
67,784
67,479
66,861
73,160
76,317
95,829
99,917
134,124
138,708
135,351
165,080
175,658
184,782
198,234
191,613
194,195
192,359
198,445
195,606
193,245
198,182
197,614
267,550
264,616
242,733
887,853
917,123
973,516
976,662
925,541
927,622
1,001,578
1,010,836
1,003,799
1,009,232
984,959
970,162
976,953
985,954
995,972
1,087,826
1,152,350
1,263,741
1,318,748
1,325,667
1,304,478
1,311,192
1,297,752
1,305,699
1,222,570
1,179,209
1,141,642
1,231,321
1,384,792
1,404,233
1,608,014
1,791,086
2,129,913
2,454,981
2,422,935
2,405,872
2,357,147
2,217,153
6,930,466
6,881,738
6,926,245
6,957,689
6,957,6896,926,2456,881,7386,930,4662,217,1532,357,1472,405,8722,422,9352,454,9812,129,9131,791,0861,608,0141,404,2331,384,7921,231,3211,141,6421,179,2091,222,5701,305,6991,297,7521,311,1921,304,4781,325,6671,318,7481,263,7411,152,3501,087,826995,972985,954976,953970,162984,9591,009,2321,003,7991,010,8361,001,578927,622925,541976,662973,516917,123887,853242,733264,616267,550197,614198,182193,245195,606198,445192,359194,195191,613198,234184,782175,658165,080135,351138,708134,12499,91795,82976,31773,16066,86167,47967,78467,88368,56568,60969,79072,32473,99074,29867,07968,26369,49770,94170,60970,87472,52773,81972,98581,84376,38666,31276,32775,66764,30868,14260,89355,80652,00452,60152,26765,49868,72068,66669,06069,30070,30072,00075,900056,90063,20034,60024,3000
       Property Plant Equipment 
0
11,900
11,700
15,900
16,300
18,100
18,500
18,200
18,400
18,900
19,364
19,727
19,753
19,510
19,370
19,125
19,114
18,984
18,583
18,236
18,144
18,029
18,330
18,245
17,818
17,451
17,163
16,942
16,920
16,883
16,599
16,327
16,073
15,801
15,522
15,385
15,322
15,681
15,656
15,359
15,080
14,819
14,726
14,753
14,604
15,721
16,594
16,411
16,339
16,394
16,551
16,468
16,722
21,750
22,413
22,456
22,788
22,975
22,968
23,166
22,886
24,755
25,962
27,356
34,074
34,348
33,907
66,255
65,787
64,938
64,547
63,968
63,356
61,891
61,182
60,759
63,312
63,911
61,062
60,603
60,457
60,325
62,147
75,364
80,439
81,100
80,130
84,296
86,563
87,888
87,958
86,897
89,831
85,452
84,533
82,835
79,958
79,370
78,737
77,164
76,683
76,930
80,094
79,401
76,436
74,899
74,092
73,218
72,500
72,50073,21874,09274,89976,43679,40180,09476,93076,68377,16478,73779,37079,95882,83584,53385,45289,83186,89787,95887,88886,56384,29680,13081,10080,43975,36462,14760,32560,45760,60361,06263,91163,31260,75961,18261,89163,35663,96864,54764,93865,78766,25533,90734,34834,07427,35625,96224,75522,88623,16622,96822,97522,78822,45622,41321,75016,72216,46816,55116,39416,33916,41116,59415,72114,60414,75314,72614,81915,08015,35915,65615,68115,32215,38515,52215,80116,07316,32716,59916,88316,92016,94217,16317,45117,81818,24518,33018,02918,14418,23618,58318,98419,11419,12519,37019,51019,75319,72719,36418,90018,40018,20018,50018,10016,30015,90011,70011,9000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
7,650
7,506
7,362
7,217
7,073
6,929
6,784
6,640
6,640
6,640
6,640
6,640
6,640
6,640
6,640
6,640
6,640
6,640
6,640
6,640
6,640
6,640
6,640
6,640
6,640
12,514
13,015
13,081
13,086
13,086
13,086
13,012
13,012
13,012
13,012
13,012
13,012
13,012
13,012
13,012
13,012
13,012
13,012
13,012
13,012
13,012
13,012
13,012
13,012
13,012
13,012
13,012
13,012
13,012
29,365
29,365
29,365
118,189
118,911
119,029
119,029
119,029
119,029
119,029
119,029
119,029
119,029
119,029
119,029
119,029
119,029
119,029
187,549
187,549
240,837
240,939
240,939
240,939
240,939
240,939
240,939
240,939
240,939
240,939
240,939
240,939
240,939
240,939
240,939
240,939
240,939
240,939
240,939
240,939
240,939
240,939
240,939
240,939
240,939
240,939240,939240,939240,939240,939240,939240,939240,939240,939240,939240,939240,939240,939240,939240,939240,939240,939240,939240,939240,939240,939240,939240,939240,939240,837187,549187,549119,029119,029119,029119,029119,029119,029119,029119,029119,029119,029119,029119,029119,029118,911118,18929,36529,36529,36513,01213,01213,01213,01213,01213,01213,01213,01213,01213,01213,01213,01213,01213,01213,01213,01213,01213,01213,01213,01213,01213,01213,01213,08613,08613,08613,08113,01512,5146,6406,6406,6406,6406,6406,6406,6406,6406,6406,6406,6406,6406,6406,6406,6406,6406,6406,6406,7846,9297,0737,2177,3627,5067,6500000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
997,322
1,000,268
1,022,885
1,012,141
9,648,784
1,025,552
1,015,785
1,072,415
1,103,327
1,264,739
1,016,507
1,030,735
2,107,447
2,097,813
2,154,246
2,201,907
2,262,478
46,057
2,386,697
2,441,978
2,508,766
2,563,191
2,621,328
2,641,999
2,722,543
2,771,481
2,819,273
3,251,323
3,297,914
3,618,493
3,622,656
3,665,139
3,686,836
3,700,877
3,738,082
3,809,485
4,598,615
4,601,640
4,403,394
900,359
1,049,524
1,072,600
1,277,728
1,041,066
1,803,241
2,129,461
2,097,839
2,078,235
2,030,826
1,894,392
1,873,795
1,730,516
1,658,590
1,572,179
1,572,1791,658,5901,730,5161,873,7951,894,3922,030,8262,078,2352,097,8392,129,4611,803,2411,041,0661,277,7281,072,6001,049,524900,3594,403,3944,601,6404,598,6153,809,4853,738,0823,700,8773,686,8363,665,1393,622,6563,618,4933,297,9143,251,3232,819,2732,771,4812,722,5432,641,9992,621,3282,563,1912,508,7662,441,9782,386,69746,0572,262,4782,201,9072,154,2462,097,8132,107,4471,030,7351,016,5071,264,7391,103,3271,072,4151,015,7851,025,5529,648,7841,012,1411,022,8851,000,268997,3220000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
7,650
7,506
7,362
7,217
7,073
6,929
6,784
6,640
6,640
6,640
6,640
6,640
6,640
6,640
6,640
6,640
6,640
6,640
6,640
6,640
6,640
6,640
6,640
6,640
6,640
1,367
600
13,661
561
541
522
502
483
463
444
424
404
385
365
346
326
307
1,909
1,953
1,840
1,727
1,620
1,513
1,406
1,299
1,193
1,086
1,127
1,013
1,772
1,615
1,459
12,164
11,561
10,889
10,362
9,835
9,312
8,789
8,454
8,091
7,732
7,374
7,050
6,727
6,408
6,088
16,563
15,767
21,728
20,614
19,589
18,563
17,588
16,613
15,710
14,807
13,947
13,088
12,291
11,494
10,736
9,977
9,273
8,569
7,898
7,227
6,604
5,981
5,386
4,793
4,372
3,951
3,552
3,5523,9514,3724,7935,3865,9816,6047,2277,8988,5699,2739,97710,73611,49412,29113,08813,94714,80715,71016,61317,58818,56319,58920,61421,72815,76716,5636,0886,4086,7277,0507,3747,7328,0918,4548,7899,3129,83510,36210,88911,56112,1641,4591,6151,7721,0131,1271,0861,1931,2991,4061,5131,6201,7271,8401,9531,90930732634636538540442444446348350252254156113,6616001,3676,6406,6406,6406,6406,6406,6406,6406,6406,6406,6406,6406,6406,6406,6406,6406,6406,6406,6406,7846,9297,0737,2177,3627,5067,6500000000000
       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
874,761
921,617
978,005
1,052,932
1,035,260
1,017,789
1,099,158
1,097,751
1,029,377
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000001,029,3771,097,7511,099,1581,017,7891,035,2601,052,932978,005921,617874,7610000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
216,500
220,500
275,800
290,300
0
330,600
362,100
394,800
420,300
441,810
448,408
472,743
482,874
505,837
506,095
513,245
504,865
488,515
486,406
490,065
478,047
484,983
495,664
513,229
528,369
547,745
563,508
584,166
604,108
608,927
624,500
634,618
651,321
660,498
721,839
732,449
749,840
765,802
793,901
801,306
779,308
777,785
798,790
812,719
808,183
783,970
784,529
774,761
769,486
756,997
758,159
922,623
1,020,399
1,004,292
1,018,040
1,020,338
901,312
1,037,972
1,051,755
1,048,893
896,095
950,795
985,922
1,081,445
1,079,764
1,106,221
1,681,271
1,618,280
1,599,790
1,635,828
1,755,356
1,806,111
1,693,517
1,734,542
1,822,216
1,888,437
1,984,707
2,016,821
2,088,092
2,140,489
2,191,509
2,622,946
2,620,043
2,905,858
2,844,771
2,904,632
2,956,837
2,986,201
3,059,892
3,142,656
4,026,974
4,077,058
3,908,773
3,949,750
3,389,310
3,443,738
3,192,114
3,061,500
2,989,003
2,964,053
3,103,585
3,192,833
3,354,366
3,546,591
0
0
0
-735,173
-735,1730003,546,5913,354,3663,192,8333,103,5852,964,0532,989,0033,061,5003,192,1143,443,7383,389,3103,949,7503,908,7734,077,0584,026,9743,142,6563,059,8922,986,2012,956,8372,904,6322,844,7712,905,8582,620,0432,622,9462,191,5092,140,4892,088,0922,016,8211,984,7071,888,4371,822,2161,734,5421,693,5171,806,1111,755,3561,635,8281,599,7901,618,2801,681,2711,106,2211,079,7641,081,445985,922950,795896,0951,048,8931,051,7551,037,972901,3121,020,3381,018,0401,004,2921,020,399922,623758,159756,997769,486774,761784,529783,970808,183812,719798,790777,785779,308801,306793,901765,802749,840732,449721,839660,498651,321634,618624,500608,927604,108584,166563,508547,745528,369513,229495,664484,983478,047490,065486,406488,515504,865513,245506,095505,837482,874472,743448,408441,810420,300394,800362,100330,6000290,300275,800220,500216,5000
> Total Liabilities 
0
72,500
229,800
322,000
1,600
375,300
1,200
300
386,100
2,800
18,165
14,100
11,723
490,525
17,000
27,400
15,350
8,000
522,593
1,000
5,000
522,190
520,235
4,380
24,370
31,100
25,400
41,500
29,277
40,900
25,400
658,562
666,390
685,032
15,200
35,755
23,136
40,538
32,718
44,337
27,942
801,088
3,635
1,322
15,557
832,998
844,480
855,389
859,399
856,361
852,180
848,935
1,091,499
1,165,405
1,131,672
1,133,084
1,162,975
1,166,465
1,169,202
1,138,004
1,164,338
1,146,602
9,431
12,219
9,182
14,667
13,052
18,973
19,027
19,082
26,625
19,278
19,351
19,424
19,497
52,571
37,344
99,317
86,540
130,763
137,336
112,509
50,783
95,656
20,229
20,302
45,375
111,148
20,522
20,595
20,668
20,741
20,814
20,887
20,960
21,034
21,107
21,180
21,253
21,326
21,399
21,473
404,646
471,619
471,692
6,321,696
6,243,703
6,209,350
6,278,849
6,278,8496,209,3506,243,7036,321,696471,692471,619404,64621,47321,39921,32621,25321,18021,10721,03420,96020,88720,81420,74120,66820,59520,522111,14845,37520,30220,22995,65650,783112,509137,336130,76386,54099,31737,34452,57119,49719,42419,35119,27826,62519,08219,02718,97313,05214,6679,18212,2199,4311,146,6021,164,3381,138,0041,169,2021,166,4651,162,9751,133,0841,131,6721,165,4051,091,499848,935852,180856,361859,399855,389844,480832,99815,5571,3223,635801,08827,94244,33732,71840,53823,13635,75515,200685,032666,390658,56225,40040,90029,27741,50025,40031,10024,3704,380520,235522,1905,0001,000522,5938,00015,35027,40017,000490,52511,72314,10018,1652,800386,1003001,200375,3001,600322,000229,80072,5000
   > Total Current Liabilities 
0
72,500
229,800
320,900
1,600
375,300
1,200
300
386,100
2,800
18,165
14,100
11,723
23,125
17,000
27,400
15,350
8,000
1
1,000
5,000
328
0
0
0
31,100
25,400
41,500
29,277
40,900
25,400
36,400
17,500
39,900
15,200
749,300
754,300
770,900
781,500
821,400
820,100
1,951
801,100
812,900
814,700
833,000
4,267
4,491
859,400
9,133
8,904
8,673
8,364
4,255
4,246
3,711
1,163,000
10,988
11,117
10,739
10,647
13,819
9,431
12,219
9,182
14,667
13,052
30,785
42,183
44,280
34,563
34,842
21,004
23,184
27,083
38,626
48,174
21,579
42,122
44,538
38,026
21,155
55,118
56,606
71,792
31,190
70,395
69,490
74,473
78,856
138,454
119,280
104,616
54,589
124,080
5,140,041
5,286,463
5,453,397
5,560,687
5,406,754
5,343,336
5,315,493
5,236,514
5,111,010
4,982,633
4,418,943
4,808,112
4,688,798
4,320,255
4,320,2554,688,7984,808,1124,418,9434,982,6335,111,0105,236,5145,315,4935,343,3365,406,7545,560,6875,453,3975,286,4635,140,041124,08054,589104,616119,280138,45478,85674,47369,49070,39531,19071,79256,60655,11821,15538,02644,53842,12221,57948,17438,62627,08323,18421,00434,84234,56344,28042,18330,78513,05214,6679,18212,2199,43113,81910,64710,73911,11710,9881,163,0003,7114,2464,2558,3648,6738,9049,133859,4004,4914,267833,000814,700812,900801,1001,951820,100821,400781,500770,900754,300749,30015,20039,90017,50036,40025,40040,90029,27741,50025,40031,1000003285,0001,00018,00015,35027,40017,00023,12511,72314,10018,1652,800386,1003001,200375,3001,600320,900229,80072,5000
       Short-term Debt 
0
72,500
0
0
1,600
0
1,200
300
0
2,800
18,165
14,100
11,723
23,125
17,000
27,400
15,350
8,000
8,000
1,000
5,000
0
0
0
0
31,100
25,400
41,500
29,277
40,900
25,400
36,400
17,500
39,900
15,200
0
0
0
0
0
0
1,951
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
51,263
7,420
0
0
43,181
0
49,715
17,700
79,600
66,750
110,900
117,400
92,500
30,700
75,500
0
0
25,000
90,700
0
0
0
0
0
0
0
46,429
44,096
55,589
49,069
41,827
40,449
51,341
422,261
488,215
473,158
505,163
500,000
500,000
0
0500,000500,000505,163473,158488,215422,26151,34140,44941,82749,06955,58944,09646,429000000090,70025,0000075,50030,70092,500117,400110,90066,75079,60017,70049,715043,181007,42051,2630000000000000000000000000001,95100000015,20039,90017,50036,40025,40040,90029,27741,50025,40031,10000005,0001,0008,0008,00015,35027,40017,00023,12511,72314,10018,1652,80003001,20001,6000072,5000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
51,263
0
0
0
43,181
0
49,715
40,125
124,221
88,190
132,155
169,304
147,730
81,683
124,424
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000124,42481,683147,730169,304132,15588,190124,22140,12549,715043,18100051,263000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
414,010
430,794
458,273
460,234
481,420
477,406
489,588
515,080
516,376
504,850
502,735
517,116
514,458
508,357
524,655
541,832
557,326
560,726
588,475
587,278
609,302
612,000
640,219
636,504
660,535
708,701
728,344
725,921
742,832
770,801
785,667
776,280
792,983
800,989
795,065
824,480
839,747
842,103
845,147
840,128
835,896
829,030
1,068,020
1,136,276
1,099,720
1,107,720
1,137,445
1,136,044
1,139,537
1,113,346
1,133,700
1,117,971
1,225,112
1,196,531
1,425,985
1,399,189
1,404,214
2,866,542
2,903,069
2,906,331
2,912,458
2,946,487
3,054,198
3,108,287
3,130,929
3,158,906
3,242,421
3,229,648
3,243,415
3,291,250
3,320,818
3,393,060
3,904,741
3,968,935
4,398,127
4,432,402
4,393,715
4,347,708
4,562,257
4,582,676
4,617,948
5,567,733
5,689,048
5,597,990
6,019,698
6,061,706
6,215,558
6,381,337
6,491,500
6,330,190
6,237,735
5,907,420
5,771,787
190,300
5,635,187
0
0
0
0
00005,635,187190,3005,771,7875,907,4206,237,7356,330,1906,491,5006,381,3376,215,5586,061,7066,019,6985,597,9905,689,0485,567,7334,617,9484,582,6764,562,2574,347,7084,393,7154,432,4024,398,1273,968,9353,904,7413,393,0603,320,8183,291,2503,243,4153,229,6483,242,4213,158,9063,130,9293,108,2873,054,1982,946,4872,912,4582,906,3312,903,0692,866,5421,404,2141,399,1891,425,9851,196,5311,225,1121,117,9711,133,7001,113,3461,139,5371,136,0441,137,4451,107,7201,099,7201,136,2761,068,020829,030835,896840,128845,147842,103839,747824,480795,065800,989792,983776,280785,667770,801742,832725,921728,344708,701660,535636,504640,219612,000609,302587,278588,475560,726557,326541,832524,655508,357514,458517,116502,735504,850516,376515,080489,588477,406481,420460,234458,273430,794414,0100000000000
       Other Current Liabilities 
0
-72,500
0
0
-1,600
0
-1,200
-300
386,100
-2,800
-18,165
-14,100
-11,723
-23,125
-17,000
-27,400
-15,350
-8,000
1
-1,000
-5,000
0
0
0
0
-31,100
-25,400
-41,500
-29,277
-40,900
-25,400
-36,400
-17,500
-39,900
-15,200
0
0
0
0
0
0
-1,951
0
0
0
0
0
0
0
0
0
0
0
0
0
1,107,720
1,137,445
1,136,044
1,139,537
1,113,346
1,133,700
1,117,971
1,225,112
1,196,531
1,425,985
1,399,189
1,404,214
2,866,542
2,903,069
2,906,331
2,912,458
2,946,487
3,054,198
3,108,287
3,130,929
3,158,906
3,242,421
3,229,648
3,243,415
3,291,250
3,320,818
3,393,060
3,904,741
3,968,935
4,398,127
4,432,402
4,393,715
4,347,708
4,562,257
4,582,676
4,617,948
5,567,733
5,689,048
5,597,990
6,019,698
5,093,612
5,242,367
5,397,808
5,511,618
5,364,927
5,302,887
5,264,152
4,814,253
4,622,795
4,509,475
3,913,780
4,308,112
4,188,798
4,320,255
4,320,2554,188,7984,308,1123,913,7804,509,4754,622,7954,814,2535,264,1525,302,8875,364,9275,511,6185,397,8085,242,3675,093,6126,019,6985,597,9905,689,0485,567,7334,617,9484,582,6764,562,2574,347,7084,393,7154,432,4024,398,1273,968,9353,904,7413,393,0603,320,8183,291,2503,243,4153,229,6483,242,4213,158,9063,130,9293,108,2873,054,1982,946,4872,912,4582,906,3312,903,0692,866,5421,404,2141,399,1891,425,9851,196,5311,225,1121,117,9711,133,7001,113,3461,139,5371,136,0441,137,4451,107,7200000000000000-1,951000000-15,200-39,900-17,500-36,400-25,400-40,900-29,277-41,500-25,400-31,1000000-5,000-1,0001-8,000-15,350-27,400-17,000-23,125-11,723-14,100-18,165-2,800386,100-300-1,2000-1,60000-72,5000
   > Long-term Liabilities 
0
72,500
0
1,100
1,600
0
1,200
300
0
2,800
18,165
14,100
11,723
1,000
17,000
27,400
15,350
8,000
0
1,000
5,000
0
0
4,380
24,370
31,100
25,400
41,500
29,277
40,900
25,400
2,150
2,025
39,900
15,200
35,755
23,136
40,538
32,718
44,337
27,942
14,990
3,635
1,322
15,557
0
0
0
0
0
0
0
0
1,165,405
0
25,364
25,530
30,421
29,665
24,658
30,638
13,819
16,729
17,683
31,837
44,087
41,842
18,973
19,027
19,082
26,625
19,278
19,351
19,424
19,497
52,571
37,344
99,317
86,540
130,763
137,336
112,509
50,783
95,656
20,229
20,302
45,375
111,148
20,522
20,595
20,668
20,741
20,814
20,887
20,960
21,034
21,107
21,180
21,253
21,326
21,399
21,473
404,646
471,619
471,692
1,902,753
1,435,591
1,520,552
1,958,594
1,958,5941,520,5521,435,5911,902,753471,692471,619404,64621,47321,39921,32621,25321,18021,10721,03420,96020,88720,81420,74120,66820,59520,522111,14845,37520,30220,22995,65650,783112,509137,336130,76386,54099,31737,34452,57119,49719,42419,35119,27826,62519,08219,02718,97341,84244,08731,83717,68316,72913,81930,63824,65829,66530,42125,53025,36401,165,4050000000015,5571,3223,63514,99027,94244,33732,71840,53823,13635,75515,20039,9002,0252,15025,40040,90029,27741,50025,40031,10024,3704,380005,0001,00008,00015,35027,40017,0001,00011,72314,10018,1652,80003001,20001,6001,100072,5000
       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
18,973
19,027
19,082
19,205
19,278
19,351
19,424
19,497
19,571
19,644
19,717
19,790
19,863
19,936
20,009
20,083
20,156
20,229
20,302
20,375
20,448
20,522
20,595
20,668
20,741
20,814
20,887
20,960
21,034
21,107
21,180
21,253
21,326
21,399
21,473
21,546
21,619
0
0
0
0
0
0000021,61921,54621,47321,39921,32621,25321,18021,10721,03420,96020,88720,81420,74120,66820,59520,52220,44820,37520,30220,22920,15620,08320,00919,93619,86319,79019,71719,64419,57119,49719,42419,35119,27819,20519,08219,02718,9730000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
6,982
5,692
7,001
6,166
8,623
6,194
7,495
8,035
6,217
5,373
6,528
5,074
5,777
10,256
5,335
5,756
8,535
6,339
3,908
8,145
5,981
8,012
6,646
8,628
8,801
8,522
6,560
7,795
9,086
8,878
8,826
7,867
6,116
6,270
5,731
8,518
4,733
4,123
4,848
5,793
6,030
4,553
7,792
10,102
7,141
8,092
6,760
7,330
8,879
11,002
7,749
12,610
9,431
12,219
9,182
14,667
13,052
30,785
42,183
45,650
34,563
34,842
30,304
29,897
27,083
38,626
48,174
46,149
45,022
47,638
55,626
67,575
59,918
63,206
79,492
35,774
0
0
0
55,450
0
36,509
39,239
40,433
0
21,186
24,335
-25,537
0
-4,781
0
2,150
1,825
0
0
0
0
0
0
0000001,8252,1500-4,7810-25,53724,33521,186040,43339,23936,509055,45000035,77479,49263,20659,91867,57555,62647,63845,02246,14948,17438,62627,08329,89730,30434,84234,56345,65042,18330,78513,05214,6679,18212,2199,43112,6107,74911,0028,8797,3306,7608,0927,14110,1027,7924,5536,0305,7934,8484,1234,7338,5185,7316,2706,1167,8678,8268,8789,0867,7956,5608,5228,8018,6286,6468,0125,9818,1453,9086,3398,5355,7565,33510,2565,7775,0746,5285,3736,2178,0357,4956,1948,6236,1667,0015,6926,9820000000000
> Total Stockholder Equity
0
29,000
93,000
93,900
95,200
0
101,100
100,500
101,400
95,300
91,800
87,532
85,281
83,005
81,416
79,765
79,386
78,528
79,147
76,113
73,217
72,397
69,774
64,692
64,234
62,232
59,314
56,926
59,041
60,944
62,316
63,447
64,532
66,120
68,011
75,331
77,403
78,639
80,176
81,570
83,257
84,967
86,797
87,295
88,807
113,147
111,866
111,374
158,557
158,498
159,630
160,828
163,035
202,279
203,333
205,651
206,115
202,520
205,662
200,135
202,244
198,938
200,508
200,525
216,595
215,762
216,417
449,829
451,651
454,506
462,526
459,128
468,696
469,970
480,181
490,058
496,012
481,763
489,196
500,048
507,608
508,305
634,708
639,523
746,133
760,723
778,191
796,625
804,127
809,311
798,438
793,652
803,129
820,439
827,151
855,984
848,404
854,432
821,449
805,366
776,702
797,893
826,082
819,733
813,546
853,261
847,580
850,507
874,514
874,514850,507847,580853,261813,546819,733826,082797,893776,702805,366821,449854,432848,404855,984827,151820,439803,129793,652798,438809,311804,127796,625778,191760,723746,133639,523634,708508,305507,608500,048489,196481,763496,012490,058480,181469,970468,696459,128462,526454,506451,651449,829216,417215,762216,595200,525200,508198,938202,244200,135205,662202,520206,115205,651203,333202,279163,035160,828159,630158,498158,557111,374111,866113,14788,80787,29586,79784,96783,25781,57080,17678,63977,40375,33168,01166,12064,53263,44762,31660,94459,04156,92659,31462,23264,23464,69269,77472,39773,21776,11379,14778,52879,38679,76581,41683,00585,28187,53291,80095,300101,400100,500101,100095,20093,90093,00029,0000
   Common Stock
0
0
0
0
0
0
0
0
76,800
69,800
65,696
60,616
57,310
54,080
51,748
49,550
47,736
45,686
44,983
40,225
35,614
33,587
29,928
23,432
21,725
18,430
14,528
11,555
11,578
11,883
12,014
11,428
11,011
17,606
17,652
23,881
24,097
23,518
24,494
24,781
24,784
24,538
25,368
25,526
25,689
26,188
26,667
26,776
73,546
73,264
73,851
74,040
74,205
128,254
128,688
128,825
127,780
126,622
126,799
121,955
122,275
121,832
122,054
122,519
138,426
138,659
138,874
366,158
365,006
364,741
363,202
358,365
358,927
359,451
358,158
358,663
358,451
359,060
359,298
359,535
360,113
360,590
490,566
491,026
591,065
591,806
591,767
591,703
585,581
586,459
568,439
569,329
570,170
571,021
571,204
572,060
552,385
551,798
550,096
550,417
551,419
552,397
550,869
550,103
548,652
549,748
544,636
541,294
534,917
534,917541,294544,636549,748548,652550,103550,869552,397551,419550,417550,096551,798552,385572,060571,204571,021570,170569,329568,439586,459585,581591,703591,767591,806591,065491,026490,566360,590360,113359,535359,298359,060358,451358,663358,158359,451358,927358,365363,202364,741365,006366,158138,874138,659138,426122,519122,054121,832122,275121,955126,799126,622127,780128,825128,688128,25474,20574,04073,85173,26473,54626,77626,66726,18825,68925,52625,36824,53824,78424,78124,49423,51824,09723,88117,65217,60611,01111,42812,01411,88311,57811,55514,52818,43021,72523,43229,92833,58735,61440,22544,98345,68647,73649,55051,74854,08057,31060,61665,69669,80076,80000000000
   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
0
0
0
75,628
76,681
74,256
77,499
76,434
78,086
75,362
77,038
78,515
78,851
78,265
78,214
82,362
86,699
86,387
93,140
98,565
104,762
107,960
113,753
119,052
126,497
125,309
131,031
138,956
145,677
149,013
153,101
159,803
169,758
176,372
185,863
195,168
206,021
212,474
211,707
198,342
207,751
224,400
242,486
267,863
281,285
293,238
305,581
316,732
330,284
345,346
358,010
367,085
0
0
0
0
0
00000367,085358,010345,346330,284316,732305,581293,238281,285267,863242,486224,400207,751198,342211,707212,474206,021195,168185,863176,372169,758159,803153,101149,013145,677138,956131,031125,309126,497119,052113,753107,960104,76298,56593,14086,38786,69982,36278,21478,26578,85178,51577,03875,36278,08676,43477,49974,25676,68175,6280000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
200
200
0
-1,400
-1,500
-1,556
-1,501
-1,282
-1,075
-944
-879
-751
-933
-1,056
-709
-562
-862
-948
-833
-1,066
-1,047
-1,333
-2,088
-1,461
-1,596
-1,870
-1,577
4,694
-1,833
-1,328
-1,475
-1,147
-1,061
-955
-1,071
-923
-351
-611
-664
-460
352
492
-71
308
-233
164
595
873
377
393
1,336
1,770
1,736
1,435
1,796
1,911
1,744
1,416
-509
-682
-1,162
-671
1,309
-54
3,378
6,184
2,198
5,007
2,559
8,270
12,343
11,064
-2,606
-1,133
1,557
1,818
-1,298
-8,959
-11,306
-14,690
-7,455
561
9,754
12,525
10,378
18,292
25,981
25,208
25,018
13,461
16,061
14,734
9,396
-34,228
-61,783
-105,001
-99,850
-82,797
-97,455
-112,628
-72,476
-70,685
-70,501
-43,530
-43,530-70,501-70,685-72,476-112,628-97,455-82,797-99,850-105,001-61,783-34,2289,39614,73416,06113,46125,01825,20825,98118,29210,37812,5259,754561-7,455-14,690-11,306-8,959-1,2981,8181,557-1,133-2,60611,06412,3438,2702,5595,0072,1986,1843,378-541,309-671-1,162-682-5091,4161,7441,9111,7961,4351,7361,7701,336393377873595164-233308-71492352-460-664-611-351-923-1,071-955-1,061-1,147-1,475-1,328-1,8334,694-1,577-1,870-1,596-1,461-2,088-1,333-1,047-1,066-833-948-862-562-709-1,056-933-751-879-944-1,075-1,282-1,501-1,556-1,500-1,400020020000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
5,900
69,100
69,300
69,700
0
76,400
75,300
-1,400
100
-1,556
-1,501
-1,282
-1,075
-944
-879
-751
-933
-1,056
-709
-562
138,474
0
0
0
136,353
0
0
0
142,373
0
10,181
16,175
156,403
0
0
24,097
24,053
24,494
24,781
24,784
24,538
25,368
25,526
25,689
26,188
26,331
26,462
73,254
73,264
73,603
73,815
74,002
128,254
128,528
128,687
127,664
-94
126,728
121,905
122,247
449,599
1,416
-509
0
0
0
1,309
0
3,378
6,184
2,198
5,007
2,559
8,270
12,343
11,064
-2,606
0
1,557
1,818
0
-8,959
0
-14,690
-7,455
561
9,754
12,525
10,378
18,292
25,981
208
25,018
13,461
16,061
14,734
9,396
-34,228
-61,783
-105,001
-99,850
-82,797
-97,455
-112,628
0
0
0
0
0000-112,628-97,455-82,797-99,850-105,001-61,783-34,2289,39614,73416,06113,46125,01820825,98118,29210,37812,5259,754561-7,455-14,6900-8,95901,8181,5570-2,60611,06412,3438,2702,5595,0072,1986,1843,37801,309000-5091,416449,599122,247121,905126,728-94127,664128,687128,528128,25474,00273,81573,60373,26473,25426,46226,33126,18825,68925,52625,36824,53824,78424,78124,49424,05324,09700156,40316,17510,1810142,373000136,353000138,474-562-709-1,056-933-751-879-944-1,075-1,282-1,501-1,556100-1,40075,30076,400069,70069,30069,1005,9000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.