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

Heartland Financial USA Inc
Buy, Hold or Sell?

Let's analyze Heartland Financial USA Inc together

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

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

Get notifications about Heartland Financial USA Inc

I send you an email if I find something interesting about Heartland Financial USA Inc.

1. Quick Overview

1.1. Quick analysis of Heartland Financial USA Inc (30 sec.)










1.2. What can you expect buying and holding a share of Heartland Financial USA Inc? (30 sec.)

How much money do you get?

How much money do you get?
$1.38
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$49.55
Expected worth in 1 year
$56.53
How sure are you?
82.5%

+ What do you gain per year?

Total Gains per Share
$8.37
Return On Investment
13.0%

For what price can you sell your share?

Current Price per Share
$64.59
Expected price per share
$53.84 - $70.27
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Heartland Financial USA Inc (5 min.)




Live pricePrice per Share (EOD)
$64.59
Intrinsic Value Per Share
$77.24 - $150.71
Total Value Per Share
$126.79 - $200.27

2.2. Growth of Heartland Financial USA Inc (5 min.)




Is Heartland Financial USA Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$2.1b$1.8b$3.5b66.1%

How much money is Heartland Financial USA Inc making?

Current yearPrevious yearGrowGrow %
Making money$21.3m$52.7m-$31.4m-147.5%
Net Profit Margin4.2%28.8%--

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

2.3. Financial Health of Heartland Financial USA Inc (5 min.)




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




  Industry Rankings (Banks - Regional)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Heartland Financial USA Inc?

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

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

Speculation

The Price per Share of Heartland Financial USA Inc is $64.59. 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 Heartland Financial USA Inc.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

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

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $49.55. Based on the TTM, the Book Value Change Per Share is $1.75 per quarter. Based on the YOY, the Book Value Change Per Share is $0.99 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 $0.35 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Heartland Financial USA Inc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps1.492.3%0.490.8%1.191.8%0.961.5%0.751.2%
Usd Book Value Change Per Share2.463.8%1.752.7%0.991.5%0.651.0%0.961.5%
Usd Dividend Per Share0.340.5%0.350.5%0.340.5%0.290.4%0.190.3%
Usd Total Gains Per Share2.804.3%2.093.2%1.332.1%0.941.5%1.141.8%
Usd Price Per Share56.70-43.48-35.57-41.43-42.14-
Price to Earnings Ratio9.54-5.79-7.37-9.07-15.58-
Price-to-Total Gains Ratio20.24-13.41--1.04-3.87-32.66-
Price to Book Ratio1.14-0.74-0.85-0.90-1.51-
Price-to-Total Gains Ratio20.24-13.41--1.04-3.87-32.66-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share64.59
Number of shares15
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.350.29
Usd Book Value Change Per Share1.750.65
Usd Total Gains Per Share2.090.94
Gains per Quarter (15 shares)31.3714.10
Gains per Year (15 shares)125.4856.39
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
121105115173946
2412102403479102
36231436551118158
48341949069157214
510452461586196270
6124629740103236326
7145733865120275382
8166838990137314438
91879431115154353494
1020710481240171393550

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 Share3.01.00.075.0%11.01.00.091.7%19.01.00.095.0%39.01.00.097.5%109.02.00.098.2%
Book Value Change Per Share3.01.00.075.0%7.05.00.058.3%13.07.00.065.0%33.07.00.082.5%92.015.04.082.9%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%111.00.00.0100.0%
Total Gains per Share3.01.00.075.0%7.05.00.058.3%13.07.00.065.0%33.07.00.082.5%98.013.00.088.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Heartland Financial USA Inc compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--2.4581.746+41%0.989+149%0.654+276%0.957+157%
Book Value Per Share--49.551124.524-60%42.258+17%59.833-17%40.777+22%
Current Ratio--0.1290.086+51%4.837-97%230.830-100%209.844-100%
Debt To Asset Ratio--0.8830.722+22%0.910-3%0.860+3%0.881+0%
Debt To Equity Ratio--7.5376.660+13%10.152-26%8.293-9%8.807-14%
Dividend Per Share--0.3440.3450%0.339+1%0.286+21%0.188+83%
Enterprise Value---13094354928.100-11557087756.475-12%-16050881015.000+23%-13435211430.170+3%-8940485055.460-32%
Eps--1.4850.493+201%1.194+24%0.962+54%0.746+99%
Ev To Ebitda Ratio---38.051-691.851+1718%-47.616+25%-178.802+370%-100.885+165%
Ev To Sales Ratio---16.633-12.241-26%-22.030+32%-38.335+130%-24.183+45%
Free Cash Flow Per Share--3.1991.048+205%2.703+18%1.725+85%1.299+146%
Free Cash Flow To Equity Per Share---0.710-7.766+993%2.845-125%5.178-114%3.094-123%
Gross Profit Margin--0.9700.983-1%0.959+1%0.965+0%0.939+3%
Intrinsic Value_10Y_max--150.714--------
Intrinsic Value_10Y_min--77.242--------
Intrinsic Value_1Y_max--9.085--------
Intrinsic Value_1Y_min--5.663--------
Intrinsic Value_3Y_max--31.884--------
Intrinsic Value_3Y_min--18.915--------
Intrinsic Value_5Y_max--60.211--------
Intrinsic Value_5Y_min--34.148--------
Market Cap2769974445.000+12%2449171071.9001871150243.025+31%1525437235.000+61%1778076169.730+38%1807720544.490+35%
Net Profit Margin--0.3260.042+677%0.288+13%0.515-37%0.359-9%
Operating Margin--0.4150.082+406%0.506-18%0.828-50%0.627-34%
Operating Ratio--0.6820.324+110%-0.250+137%0.161+323%0.211+223%
Pb Ratio1.304+12%1.1440.739+55%0.846+35%0.900+27%1.508-24%
Pe Ratio10.872+12%9.5445.787+65%7.372+29%9.075+5%15.577-39%
Price Per Share64.590+12%56.70043.478+30%35.570+59%41.430+37%42.137+35%
Price To Free Cash Flow Ratio5.047+12%4.4313.746+18%4.184+6%7.749-43%9.686-54%
Price To Total Gains Ratio23.052+12%20.23613.412+51%-1.035+105%3.873+423%32.661-38%
Quick Ratio--2.5382.061+23%118.042-98%248.010-99%261.496-99%
Return On Assets--0.0040.001+199%0.003+34%0.002+50%0.002+47%
Return On Equity--0.0300.010+205%0.029+3%0.022+34%0.024+27%
Total Gains Per Share--2.8022.091+34%1.328+111%0.940+198%1.145+145%
Usd Book Value--2140373000.0005346518500.250-60%1812245000.000+18%2567210000.050-17%1749375925.025+22%
Usd Book Value Change Per Share--2.4581.746+41%0.989+149%0.654+276%0.957+157%
Usd Book Value Per Share--49.551124.524-60%42.258+17%59.833-17%40.777+22%
Usd Dividend Per Share--0.3440.3450%0.339+1%0.286+21%0.188+83%
Usd Enterprise Value---13094354928.100-11557087756.475-12%-16050881015.000+23%-13435211430.170+3%-8940485055.460-32%
Usd Eps--1.4850.493+201%1.194+24%0.962+54%0.746+99%
Usd Free Cash Flow--138197000.00045243250.000+205%115929000.000+19%74046900.000+87%55722400.000+148%
Usd Free Cash Flow Per Share--3.1991.048+205%2.703+18%1.725+85%1.299+146%
Usd Free Cash Flow To Equity Per Share---0.710-7.766+993%2.845-125%5.178-114%3.094-123%
Usd Market Cap2769974445.000+12%2449171071.9001871150243.025+31%1525437235.000+61%1778076169.730+38%1807720544.490+35%
Usd Price Per Share64.590+12%56.70043.478+30%35.570+59%41.430+37%42.137+35%
Usd Profit--64153000.00021309750.000+201%52734250.000+22%42509550.000+51%32659825.000+96%
Usd Revenue--196810000.000223403000.000-12%182732750.000+8%170928300.000+15%140434050.000+40%
Usd Total Gains Per Share--2.8022.091+34%1.328+111%0.940+198%1.145+145%
 EOD+4 -4MRQTTM+23 -17YOY+30 -105Y+26 -1410Y+28 -12

3.3 Fundamental Score

Let's check the fundamental score of Heartland Financial USA Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1510.872
Price to Book Ratio (EOD)Between0-11.304
Net Profit Margin (MRQ)Greater than00.326
Operating Margin (MRQ)Greater than00.415
Quick Ratio (MRQ)Greater than12.538
Current Ratio (MRQ)Greater than10.129
Debt to Asset Ratio (MRQ)Less than10.883
Debt to Equity Ratio (MRQ)Less than17.537
Return on Equity (MRQ)Greater than0.150.030
Return on Assets (MRQ)Greater than0.050.004
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Heartland Financial USA Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5055.665
Ma 20Greater thanMa 5062.221
Ma 50Greater thanMa 10064.824
Ma 100Greater thanMa 20060.773
OpenGreater thanClose65.270
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Heartland Financial USA Inc

Heartland Financial USA, Inc., a bank holding company, provides commercial, small business, and consumer banking services to individuals and businesses in the United States. The company accepts various deposit products, including checking, demand deposit accounts, NOW accounts, savings, money market, and individual retirement; certificates of deposit; and other time deposits. It offers loans, including commercial and industrial, commercial real estate, agricultural, small business, and real estate mortgage loans; consumer loans comprising motor vehicle, home improvement, home equity line of credit, and fixed rate home equity and personal lines of credit; and credit cards for commercial, business, and personal use. In addition, the company provides business and personal online banking, and mobile banking; bill payment, remote deposit capture, and treasury management services; debit cards; automated teller machines; and automated clearing house services, wire transfers, insured cash sweeps, zero balance accounts, lockbox, image cash letter, remote deposit capture, commercial cards for travel and entertainment purchasing, merchant services to receive credit card payments, investment sweep accounts, reconciliation services, online invoice processing, foreign exchange and positive pay fraud prevention services for checks and automated clearing house services payments. Further, it offers wealth management, trust services, brokerage services, and fixed rate annuity products; and investment services, including mutual funds, individual retirement products, and education savings products. Heartland Financial USA, Inc. was founded in 1981 and is headquartered in Denver, Colorado.

Fundamental data was last updated by Penke on 2025-01-16 22:17:06.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a 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 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 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 cheap.
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 Heartland Financial USA Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Heartland Financial USA Inc to the Banks - Regional industry mean.
  • A Net Profit Margin of 32.6% means that $0.33 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Heartland Financial USA Inc:

  • The MRQ is 32.6%. The company is making a huge profit. +2
  • The TTM is 4.2%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ32.6%TTM4.2%+28.4%
TTM4.2%YOY28.8%-24.6%
TTM4.2%5Y51.5%-47.3%
5Y51.5%10Y35.9%+15.7%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ32.6%40.2%-7.6%
TTM4.2%31.4%-27.2%
YOY28.8%28.8%+0.0%
5Y51.5%24.7%+26.8%
10Y35.9%21.4%+14.5%
4.3.1.2. Return on Assets

Shows how efficient Heartland Financial USA Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Heartland Financial USA Inc to the Banks - Regional industry mean.
  • 0.4% Return on Assets means that Heartland Financial USA Inc generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Heartland Financial USA Inc:

  • The MRQ is 0.4%. 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+/- 
MRQ0.4%TTM0.1%+0.2%
TTM0.1%YOY0.3%-0.1%
TTM0.1%5Y0.2%-0.1%
5Y0.2%10Y0.2%0.0%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4%0.2%+0.2%
TTM0.1%0.2%-0.1%
YOY0.3%0.2%+0.1%
5Y0.2%0.2%+0.0%
10Y0.2%0.2%+0.0%
4.3.1.3. Return on Equity

Shows how efficient Heartland Financial USA Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Heartland Financial USA Inc to the Banks - Regional industry mean.
  • 3.0% Return on Equity means Heartland Financial USA Inc generated $0.03 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Heartland Financial USA Inc:

  • The MRQ is 3.0%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.0%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.0%TTM1.0%+2.0%
TTM1.0%YOY2.9%-1.9%
TTM1.0%5Y2.2%-1.3%
5Y2.2%10Y2.4%-0.1%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ3.0%2.8%+0.2%
TTM1.0%2.5%-1.5%
YOY2.9%2.7%+0.2%
5Y2.2%2.4%-0.2%
10Y2.4%2.7%-0.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Heartland Financial USA Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Heartland Financial USA Inc is operating .

  • Measures how much profit Heartland Financial USA Inc makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Heartland Financial USA Inc to the Banks - Regional industry mean.
  • An Operating Margin of 41.5% means the company generated $0.42  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Heartland Financial USA Inc:

  • The MRQ is 41.5%. The company is operating very efficient. +2
  • The TTM is 8.2%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ41.5%TTM8.2%+33.3%
TTM8.2%YOY50.6%-42.4%
TTM8.2%5Y82.8%-74.6%
5Y82.8%10Y62.7%+20.2%
4.3.2.2. Operating Ratio

Measures how efficient Heartland Financial USA Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • An Operation Ratio of 0.68 means that the operating costs are $0.68 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Heartland Financial USA Inc:

  • The MRQ is 0.682. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.324. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.682TTM0.324+0.358
TTM0.324YOY-0.250+0.575
TTM0.3245Y0.161+0.163
5Y0.16110Y0.211-0.050
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Heartland Financial USA Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Heartland Financial USA Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Banks - Regional industry mean).
  • A Current Ratio of 0.13 means the company has $0.13 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Heartland Financial USA Inc:

  • The MRQ is 0.129. 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+/- 
MRQ0.129TTM0.086+0.044
TTM0.086YOY4.837-4.751
TTM0.0865Y230.830-230.744
5Y230.83010Y209.844+20.986
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM0.0862.176-2.090
YOY4.8372.383+2.454
5Y230.8301.117+229.713
10Y209.84411.601+198.243
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Heartland Financial USA Inc to the Banks - Regional industry mean.
  • A Quick Ratio of 2.54 means the company can pay off $2.54 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Heartland Financial USA Inc:

  • The MRQ is 2.538. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.061. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.538TTM2.061+0.477
TTM2.061YOY118.042-115.981
TTM2.0615Y248.010-245.949
5Y248.01010Y261.496-13.487
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM2.061-0.015+2.076
YOY118.0422.384+115.658
5Y248.0100.682+247.328
10Y261.49617.526+243.970
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Heartland Financial USA Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Heartland Financial USA Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Heartland Financial USA Inc to Banks - Regional industry mean.
  • A Debt to Asset Ratio of 0.88 means that Heartland Financial USA Inc assets are financed with 88.3% credit (debt) and the remaining percentage (100% - 88.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Heartland Financial USA Inc:

  • The MRQ is 0.883. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.722. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.883TTM0.722+0.161
TTM0.722YOY0.910-0.189
TTM0.7225Y0.860-0.139
5Y0.86010Y0.881-0.020
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8830.915-0.032
TTM0.7220.724-0.002
YOY0.9100.326+0.584
5Y0.8600.761+0.099
10Y0.8810.847+0.034
4.5.4.2. Debt to Equity Ratio

Measures if Heartland Financial USA Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Heartland Financial USA Inc to the Banks - Regional industry mean.
  • A Debt to Equity ratio of 753.7% means that company has $7.54 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Heartland Financial USA Inc:

  • The MRQ is 7.537. The company is unable to pay all its debts with equity. -1
  • The TTM is 6.660. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ7.537TTM6.660+0.877
TTM6.660YOY10.152-3.491
TTM6.6605Y8.293-1.632
5Y8.29310Y8.807-0.514
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ7.53710.715-3.178
TTM6.6608.867-2.207
YOY10.1523.978+6.174
5Y8.2939.345-1.052
10Y8.80711.610-2.803
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 Heartland Financial USA Inc generates.

  • Above 15 is considered overpriced but always compare Heartland Financial USA Inc to the Banks - Regional industry mean.
  • A PE ratio of 9.54 means the investor is paying $9.54 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Heartland Financial USA Inc:

  • The EOD is 10.872. Based on the earnings, the company is underpriced. +1
  • The MRQ is 9.544. Based on the earnings, the company is underpriced. +1
  • The TTM is 5.787. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD10.872MRQ9.544+1.328
MRQ9.544TTM5.787+3.757
TTM5.787YOY7.372-1.586
TTM5.7875Y9.075-3.288
5Y9.07510Y15.577-6.502
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD10.8723.986+6.886
MRQ9.5444.277+5.267
TTM5.7874.718+1.069
YOY7.3725.611+1.761
5Y9.0759.054+0.021
10Y15.5779.531+6.046
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 Heartland Financial USA Inc:

  • The EOD is 5.047. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 4.431. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 3.746. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD5.047MRQ4.431+0.617
MRQ4.431TTM3.746+0.685
TTM3.746YOY4.184-0.439
TTM3.7465Y7.749-4.004
5Y7.74910Y9.686-1.936
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD5.0472.406+2.641
MRQ4.4312.582+1.849
TTM3.746-0.320+4.066
YOY4.1840.514+3.670
5Y7.7490.452+7.297
10Y9.6860.106+9.580
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 Heartland Financial USA Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • A PB ratio of 1.14 means the investor is paying $1.14 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Heartland Financial USA Inc:

  • The EOD is 1.304. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.144. Based on the equity, the company is underpriced. +1
  • The TTM is 0.739. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD1.304MRQ1.144+0.159
MRQ1.144TTM0.739+0.405
TTM0.739YOY0.846-0.107
TTM0.7395Y0.900-0.161
5Y0.90010Y1.508-0.608
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD1.3040.450+0.854
MRQ1.1440.483+0.661
TTM0.7390.350+0.389
YOY0.8460.182+0.664
5Y0.9000.620+0.280
10Y1.5080.894+0.614
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 Heartland Financial USA Inc.

4.8.1. Institutions holding Heartland Financial USA Inc

Institutions are holding 81.961% of the shares of Heartland Financial USA Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30BlackRock Inc8.38560.004335962111871605.4901
2024-09-30Vanguard Group Inc7.24710.00323107951637602.0945
2024-09-30Earnest Partners LLC6.04840.64042593897-63271-2.3811
2024-09-30Dimensional Fund Advisors, Inc.5.87410.034625191271344305.6372
2024-09-30Charles Schwab Investment Management Inc3.39610.01581456428537553.8323
2024-09-30State Street Corp2.88060.00291235379-72593-5.55
2024-09-30HTLF Bank2.72177.1881167225-205763-14.9865
2024-09-30Magnetar Financial LLC2.56121.34891098379494144.7107
2024-09-30Geode Capital Management, LLC2.38630.00471023370474804.8653
2024-09-30Balyasny Asset Management LLC1.93910.076983161138366885.6511
2024-09-30AllianceBernstein L.P.1.69130.0138725336-7357-1.0041
2024-09-30Millennium Management LLC1.67430.019371802170980.9984
2024-09-30Cnh Partners, LLC1.48110.7824635173-52910-7.6895
2024-06-30NORGES BANK1.38090.003959222528639993.6477
2024-09-30Westchester Capital Management LLC1.35921.4099582880421000260.0692
2024-09-30FMR Inc1.17230.0017502768-45400-8.2821
2024-09-30Morgan Stanley - Brokerage Accounts1.10010.0019471788-360190-43.2932
2024-09-30Bank of America Corp1.06230.0021455568-432-0.0947
2024-09-30American Century Companies Inc0.96980.0137415887-103396-19.9113
2024-09-30Nuveen Asset Management, LLC0.96130.0066412260-99894-19.5047
Total 56.292811.57524141484+622958+2.6%

4.9.2. Funds holding Heartland Financial USA Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-12-31iShares Russell 2000 ETF2.73030.09981170906-4500-0.3828
2024-11-30Vanguard Total Stock Mkt Idx Inv2.55930.0041097560-6118-0.5543
2024-12-31Schwab US Dividend Equity ETF™2.5360.1023108755911220.1033
2024-09-30Harbor Small Cap Value Instl1.79331.7747769079-55719-6.7555
2024-11-30Vanguard Institutional Extnd Mkt Idx Tr1.4570.0347624824160442.6354
2024-11-30DFA US Small Cap Value I1.17380.189350338700
2024-11-30Vanguard Small Cap Index1.07370.018546044727000.5898
2024-09-30The Merger Fund A1.05531.1151452562328477264.7193
2024-10-31Fidelity Small Cap Index1.01350.096243462525420.5883
2024-12-31iShares Russell 2000 Value ETF0.95340.2033408854-11424-2.7182
2024-11-30DFA US Small Cap I0.81020.130734747000
2024-09-30AQR Diversified Arbitrage I0.77240.943333123642491.2994
2024-12-31SPDR® S&P Regional Banking ETF0.74050.38373175537560.2386
2024-11-30Vanguard Small Cap Value Index Inv0.72360.033131033115390.4984
2024-11-30DFA US Targeted Value I0.70970.139230435300
2024-07-31Thrivent Core Small Cap Value0.63622.484327282300
2024-12-31Dimensional US Targeted Value ETF0.62130.152126646000
2024-12-31State St Russell Sm/Mid Cp® Indx NL Cl C0.61090.0356261984-4522-1.6968
2024-11-30Fidelity Extended Market Index0.55340.036237329-1564-0.6547
2024-12-31Avantis US Small Cap Value ETF0.54550.095123395600
Total 23.06938.0719893298+273582+2.8%

5.3. Insider Transactions

Insiders are holding 1.727% of the shares of Heartland Financial USA Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-12-09Jennifer K HopkinsSELL581167.56
2024-11-22Mark A FrankSELL43267.24
2024-11-11John K SchmidtSELL2250068.32
2024-08-09Lo B. NestmanSELL438950.14
2024-06-30Kevin L ThompsonBUY31739.42
2024-06-30Lo B NestmanBUY26839.42
2024-06-12Robert B EngelSELL592825.2
2024-06-10Robert B EngelSELL125.2
2024-05-07Robert B EngelSELL760025.26
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Net Debt  415,208284,523699,731-122,652577,079115,532692,611-1,041,071-348,460



5.2. Latest Balance Sheet

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

Summary
Total Assets18,272,293
Total Liabilities16,131,920
Total Stockholder Equity2,140,373
 As reported
Total Liabilities 16,131,920
Total Stockholder Equity+ 2,140,373
Total Assets = 18,272,293

Assets

Total Assets18,272,293
Total Current Assets588,394
Long-term Assets17,676,044
Total Current Assets
Cash And Cash Equivalents 588,394
Short-term Investments -360,725
Net Receivables 11,334,120
Inventory -11,562,839
Other Current Assets 596,249
Total Current Assets  (as reported)588,394
Total Current Assets  (calculated)595,199
+/- 6,805
Long-term Assets
Property Plant Equipment 145,276
Goodwill 576,005
Long Term Investments 4,966,469
Intangible Assets 14,157
Long-term Assets Other 16,510,370
Long-term Assets  (as reported)17,676,044
Long-term Assets  (calculated)22,212,277
+/- 4,536,233

Liabilities & Shareholders' Equity

Total Current Liabilities4,555,437
Long-term Liabilities11,576,483
Total Stockholder Equity2,140,373
Total Current Liabilities
Short-term Debt 546,219
Short Long Term Debt 17,670
Other Current Liabilities 4,555,437
Total Current Liabilities  (as reported)4,555,437
Total Current Liabilities  (calculated)5,119,326
+/- 563,889
Long-term Liabilities
Long term Debt 223,314
Long-term Liabilities  (as reported)11,576,483
Long-term Liabilities  (calculated)223,314
+/- 11,353,169
Total Stockholder Equity
Common Stock42,884
Retained Earnings 1,252,247
Accumulated Other Comprehensive Income -364,300
Other Stockholders Equity 1,098,837
Total Stockholder Equity (as reported)2,140,373
Total Stockholder Equity (calculated)2,029,668
+/- 110,705
Other
Capital Stock153,589
Cash and Short Term Investments 588,394
Common Stock Shares Outstanding 43,195
Liabilities and Stockholders Equity 18,272,293
Net Debt -348,460
Net Invested Capital 2,270,652
Net Working Capital -3,967,043
Short Long Term Debt Total 240,984



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-31
> Total Assets 
0
0
0
852,000
842,000
880,000
934,000
954,000
995,000
1,027,000
1,138,000
1,185,000
1,329,063
1,378,329
1,414,059
1,466,387
1,512,050
1,570,663
1,587,886
1,644,064
1,631,437
1,652,238
1,720,241
1,785,979
1,802,115
1,855,235
1,947,906
2,018,366
2,053,759
2,476,836
2,567,370
2,629,055
2,631,737
2,712,028
2,746,436
2,818,332
2,822,761
2,935,311
3,053,589
3,058,242
3,136,360
3,154,416
3,202,455
3,264,126
3,300,480
3,379,071
3,445,982
3,630,268
3,730,100
3,766,731
3,879,613
4,012,991
3,998,241
4,008,429
4,063,184
3,999,455
4,003,374
4,010,617
4,112,679
4,305,058
4,312,851
4,427,684
4,593,197
4,984,561
4,900,558
4,959,756
4,912,730
5,923,716
5,747,102
5,913,918
5,934,809
6,052,362
6,506,276
6,717,007
6,805,884
7,694,754
8,253,779
8,204,401
8,202,215
8,247,079
8,361,845
8,204,721
9,755,627
9,810,739
10,055,863
11,301,920
11,335,132
11,408,006
11,312,495
12,160,290
12,569,262
13,209,597
13,294,509
15,026,153
15,612,664
17,908,339
18,244,427
18,371,006
18,996,225
19,274,549
19,239,225
19,658,399
19,682,950
20,244,228
20,182,544
20,224,716
20,129,793
19,411,707
19,132,827
18,812,670
18,272,293
18,272,29318,812,67019,132,82719,411,70720,129,79320,224,71620,182,54420,244,22819,682,95019,658,39919,239,22519,274,54918,996,22518,371,00618,244,42717,908,33915,612,66415,026,15313,294,50913,209,59712,569,26212,160,29011,312,49511,408,00611,335,13211,301,92010,055,8639,810,7399,755,6278,204,7218,361,8458,247,0798,202,2158,204,4018,253,7797,694,7546,805,8846,717,0076,506,2766,052,3625,934,8095,913,9185,747,1025,923,7164,912,7304,959,7564,900,5584,984,5614,593,1974,427,6844,312,8514,305,0584,112,6794,010,6174,003,3743,999,4554,063,1844,008,4293,998,2414,012,9913,879,6133,766,7313,730,1003,630,2683,445,9823,379,0713,300,4803,264,1263,202,4553,154,4163,136,3603,058,2423,053,5892,935,3112,822,7612,818,3322,746,4362,712,0282,631,7372,629,0552,567,3702,476,8362,053,7592,018,3661,947,9061,855,2351,802,1151,785,9791,720,2411,652,2381,631,4371,644,0641,587,8861,570,6631,512,0501,466,3871,414,0591,378,3291,329,0631,185,0001,138,0001,027,000995,000954,000934,000880,000842,000852,000000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
1,277,266
1,326,788
1,363,051
1,415,571
1,427,230
1,519,666
1,536,811
1,593,587
1,577,222
1,598,569
1,666,341
1,338,644
1,351,772
1,415,865
1,497,896
1,496,604
1,527,274
1,910,698
1,938,490
1,950,882
1,976,802
2,070,637
2,072,321
2,112,595
2,155,881
2,253,523
2,304,534
2,283,808
2,386,402
2,399,600
2,386,072
2,405,316
2,397,625
2,416,743
2,517,075
2,557,777
2,554,546
2,535,808
2,604,421
2,679,011
2,603,001
2,632,514
2,692,528
2,574,504
2,599,624
2,574,504
2,574,504
2,829,391
2,939,978
2,941,569
3,098,579
3,251,189
3,140,535
3,198,562
3,282,969
3,824,416
3,866,337
4,021,518
4,088,058
4,145,181
4,610,183
4,854,784
4,993,136
5,514,704
5,919,620
5,991,328
5,909,401
5,766,127
5,820,991
5,773,130
6,907,936
6,847,874
7,247,226
8,161,464
8,126,773
8,034,981
8,147,982
8,797,248
8,752,516
9,074,829
8,983,378
10,080,582
9,845,248
10,772,237
10,873,465
10,825,689
10,540,793
10,745,189
11,088,108
11,125,376
11,367,143
2,054,214
363,851
401,677
349,485
368,870
489,560
425,300
588,394
588,394425,300489,560368,870349,485401,677363,8512,054,21411,367,14311,125,37611,088,10810,745,18910,540,79310,825,68910,873,46510,772,2379,845,24810,080,5828,983,3789,074,8298,752,5168,797,2488,147,9828,034,9818,126,7738,161,4647,247,2266,847,8746,907,9365,773,1305,820,9915,766,1275,909,4015,991,3285,919,6205,514,7044,993,1364,854,7844,610,1834,145,1814,088,0584,021,5183,866,3373,824,4163,282,9693,198,5623,140,5353,251,1893,098,5792,941,5692,939,9782,829,3912,574,5042,574,5042,599,6242,574,5042,692,5282,632,5142,603,0012,679,0112,604,4212,535,8082,554,5462,557,7772,517,0752,416,7432,397,6252,405,3162,386,0722,399,6002,386,4022,283,8082,304,5342,253,5232,155,8812,112,5952,072,3212,070,6371,976,8021,950,8821,938,4901,910,6981,527,2741,496,6041,497,8961,415,8651,351,7721,338,6441,666,3411,598,5691,577,2221,593,5871,536,8111,519,6661,427,2301,415,5711,363,0511,326,7881,277,266000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
39,650
43,135
41,241
39,891
40,045
45,548
47,095
46,302
37,610
40,978
55,099
62,783
54,392
57,850
59,968
69,556
58,188
88,640
83,983
70,097
70,632
75,720
60,814
40,422
35,018
36,945
42,304
47,753
30,944
31,873
31,178
46,468
33,572
40,740
30,537
48,977
86,235
39,961
82,508
177,619
78,010
75,771
138,575
58,960
82,111
148,388
81,605
126,680
150,122
82,831
191,126
168,054
78,192
115,702
168,613
128,625
91,983
105,765
70,441
76,476
114,337
122,077
93,460
261,154
135,583
232,055
204,194
160,829
214,690
212,017
271,529
205,823
272,643
394,809
443,211
278,302
497,176
646,569
451,478
382,298
243,311
456,706
334,784
341,032
471,000
452,266
330,543
438,493
607,796
386,649
401,600
364,827
363,851
401,677
349,485
324,253
445,606
375,286
588,394
588,394375,286445,606324,253349,485401,677363,851364,827401,600386,649607,796438,493330,543452,266471,000341,032334,784456,706243,311382,298451,478646,569497,176278,302443,211394,809272,643205,823271,529212,017214,690160,829204,194232,055135,583261,15493,460122,077114,33776,47670,441105,76591,983128,625168,613115,70278,192168,054191,12682,831150,122126,68081,605148,38882,11158,960138,57575,77178,010177,61982,50839,96186,23548,97730,53740,74033,57246,46831,17831,87330,94447,75342,30436,94535,01840,42260,81475,72070,63270,09783,98388,64058,18869,55659,96857,85054,39262,78355,09940,97837,61046,30247,09545,54840,04539,89141,24143,13539,650000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
47,804
0
0
0
48,376
0
0
0
41,563
0
0
0
4,577
0
0
0
6,008
14,091
9,291
10,139
40,599
40,599
10,440
3,179
1,390
31,288
3,848
413
364
16,569
552
36,537
2,326
1,026
4,546
5,277
4,791
4,786
4,304
3,127
3,612
4,167
4,613
1,726
3,154
5,490
7,715
5,714
1,506,075
1,524,569
1,522,418
1,391,610
1,633,902
1,400,756
1,412,809
1,369,703
1,401,868
1,353,537
1,315,699
1,261,687
1,578,434
1,690,516
1,566,592
1,655,696
1,845,864
1,893,528
1,789,441
2,093,385
2,216,753
2,027,665
194,937
2,274,215
2,450,709
2,400,460
2,561,887
204,372
172,127
64,156
242,149
156,371
118,660
269,685
240,426
135,158
271,704
406,343
163,717
149,466
1,747,188
87,757
82,884
99,239
-599,807
236,190
147,211
-360,725
-360,725147,211236,190-599,80799,23982,88487,7571,747,188149,466163,717406,343271,704135,158240,426269,685118,660156,371242,14964,156172,127204,3722,561,8872,400,4602,450,7092,274,215194,9372,027,6652,216,7532,093,3851,789,4411,893,5281,845,8641,655,6961,566,5921,690,5161,578,4341,261,6871,315,6991,353,5371,401,8681,369,7031,412,8091,400,7561,633,9021,391,6101,522,4181,524,5691,506,0755,7147,7155,4903,1541,7264,6134,1673,6123,1274,3044,7864,7915,2774,5461,0262,32636,53755216,5693644133,84831,2881,3903,17910,44040,59940,59910,1399,29114,0916,0080004,57700041,56300048,37600047,804000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,322,094
2,336,534
2,327,373
2,344,757
2,457,823
2,504,417
2,597,725
2,616,069
2,790,087
2,759,106
2,801,029
2,866,271
3,461,016
3,544,669
3,658,221
3,760,457
3,836,554
4,201,835
4,404,209
4,595,418
4,952,801
5,453,267
5,430,502
5,384,062
5,297,395
5,306,605
5,271,031
6,318,530
6,335,778
6,687,359
7,416,373
7,304,272
7,345,734
7,268,905
7,789,201
7,905,386
8,297,522
8,276,886
9,126,893
8,996,269
9,891,445
9,920,284
9,891,288
9,737,374
9,844,484
10,076,863
10,576,865
10,817,817
11,318,869
11,382,646
11,606,776
11,762,228
11,946,079
11,520,707
11,481,448
11,334,120
11,334,12011,481,44811,520,70711,946,07911,762,22811,606,77611,382,64611,318,86910,817,81710,576,86510,076,8639,844,4849,737,3749,891,2889,920,2849,891,4458,996,2699,126,8938,276,8868,297,5227,905,3867,789,2017,268,9057,345,7347,304,2727,416,3736,687,3596,335,7786,318,5305,271,0315,306,6055,297,3955,384,0625,430,5025,453,2674,952,8014,595,4184,404,2094,201,8353,836,5543,760,4573,658,2213,544,6693,461,0162,866,2712,801,0292,759,1062,790,0872,616,0692,597,7252,504,4172,457,8232,344,7572,327,3732,336,5342,322,0940000000000000000000000000000000000000000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
1,237,616
1,283,653
1,321,810
1,375,680
1,387,185
1,474,118
1,489,716
1,547,285
1,539,612
1,557,591
1,611,242
1,275,861
1,297,380
1,358,015
1,437,928
1,427,048
1,469,086
1,822,058
1,854,507
1,880,785
1,906,170
1,994,917
2,011,507
2,072,173
2,120,863
2,216,578
2,262,230
2,236,055
2,355,458
2,367,727
2,354,894
2,358,848
2,364,053
2,376,003
2,486,538
2,508,800
2,468,311
2,500,393
2,527,190
2,501,392
2,529,777
2,561,047
2,553,953
2,515,544
2,517,513
2,515,544
2,515,544
2,702,711
2,795,346
2,866,453
2,913,167
1,577,060
1,537,774
1,560,442
1,722,746
2,061,889
2,373,598
2,502,944
2,647,914
2,666,837
3,142,309
3,417,008
3,637,989
3,675,116
4,093,521
4,192,681
4,049,511
3,759,434
3,712,773
3,771,672
4,543,022
4,425,298
4,946,918
7,766,655
5,409,347
5,305,970
5,250,346
5,588,792
8,301,038
8,692,531
8,740,067
9,623,876
9,510,464
10,431,205
10,402,465
10,373,423
10,210,250
10,306,696
648,691
-1,855
488,326
-57,801
406,288
440,295
396,745
368,870
489,560
425,300
596,249
596,249425,300489,560368,870396,745440,295406,288-57,801488,326-1,855648,69110,306,69610,210,25010,373,42310,402,46510,431,2059,510,4649,623,8768,740,0678,692,5318,301,0385,588,7925,250,3465,305,9705,409,3477,766,6554,946,9184,425,2984,543,0223,771,6723,712,7733,759,4344,049,5114,192,6814,093,5213,675,1163,637,9893,417,0083,142,3092,666,8372,647,9142,502,9442,373,5982,061,8891,722,7461,560,4421,537,7741,577,0602,913,1672,866,4532,795,3462,702,7112,515,5442,515,5442,517,5132,515,5442,553,9532,561,0472,529,7772,501,3922,527,1902,500,3932,468,3112,508,8002,486,5382,376,0032,364,0532,358,8482,354,8942,367,7272,355,4582,236,0552,262,2302,216,5782,120,8632,072,1732,011,5071,994,9171,906,1701,880,7851,854,5071,822,0581,469,0861,427,0481,437,9281,358,0151,297,3801,275,8611,611,2421,557,5911,539,6121,547,2851,489,7161,474,1181,387,1851,375,6801,321,8101,283,6531,237,616000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
-1,000
0
1,000
51,797
51,541
51,008
50,816
84,820
50,997
51,075
50,477
54,215
53,669
53,900
447,335
450,343
439,370
450,010
521,762
526,485
566,138
628,880
678,173
654,935
641,391
674,115
705,737
666,880
681,788
749,055
774,434
749,958
754,816
816,383
858,810
902,855
962,328
928,907
1,072,491
1,175,554
1,230,923
1,275,192
1,333,980
1,395,240
1,375,915
1,370,656
1,424,951
1,403,750
1,424,951
1,424,951
1,475,667
1,372,873
1,486,115
1,494,618
1,739,364
1,760,023
1,761,194
1,629,761
2,099,300
1,880,765
1,892,400
1,846,751
1,907,181
1,896,093
1,862,223
1,812,748
2,180,050
2,334,159
2,213,073
2,292,814
2,480,952
2,540,854
2,431,591
2,847,691
2,962,865
2,808,637
3,140,456
3,208,359
3,373,025
3,164,513
3,363,042
3,816,746
4,134,768
4,311,131
4,945,571
5,767,416
7,136,102
7,370,962
7,545,317
8,455,432
8,529,360
806,618
8,094,018
797,789
601,159
7,791,757
7,493,081
7,191,623
19,042,837
18,643,267
18,387,370
17,676,044
17,676,04418,387,37018,643,26719,042,8377,191,6237,493,0817,791,757601,159797,7898,094,018806,6188,529,3608,455,4327,545,3177,370,9627,136,1025,767,4164,945,5714,311,1314,134,7683,816,7463,363,0423,164,5133,373,0253,208,3593,140,4562,808,6372,962,8652,847,6912,431,5912,540,8542,480,9522,292,8142,213,0732,334,1592,180,0501,812,7481,862,2231,896,0931,907,1811,846,7511,892,4001,880,7652,099,3001,629,7611,761,1941,760,0231,739,3641,494,6181,486,1151,372,8731,475,6671,424,9511,424,9511,403,7501,424,9511,370,6561,375,9151,395,2401,333,9801,275,1921,230,9231,175,5541,072,491928,907962,328902,855858,810816,383754,816749,958774,434749,055681,788666,880705,737674,115641,391654,935678,173628,880566,138526,485521,762450,010439,370450,343447,33553,90053,66954,21550,47751,07550,99784,82050,81651,00851,54151,7971,0000-1,000000000000
       Property Plant Equipment 
0
0
0
17,000
17,000
19,000
20,000
20,000
20,000
23,000
25,000
27,000
29,342
29,976
29,895
30,155
64,575
31,169
31,664
31,482
33,303
33,176
33,590
35,591
38,767
43,315
47,230
49,842
53,037
73,249
77,619
79,353
85,234
88,440
131,309
133,413
102,462
105,146
106,937
108,567
112,951
115,885
119,461
120,285
119,542
118,063
120,225
120,500
119,569
117,914
117,140
118,835
121,033
122,066
121,940
121,012
119,954
118,828
110,127
110,206
111,946
114,823
120,334
128,294
128,411
129,938
129,029
135,714
135,054
133,127
132,240
130,713
145,132
143,423
147,486
150,678
164,788
168,701
165,841
164,028
165,425
163,003
178,961
174,301
172,862
199,959
198,224
194,676
190,215
198,329
199,235
200,525
200,960
198,481
200,028
226,094
225,047
226,358
221,996
215,827
213,752
206,818
203,585
197,330
191,267
190,420
187,436
202,860
160,518
159,772
145,276
145,276159,772160,518202,860187,436190,420191,267197,330203,585206,818213,752215,827221,996226,358225,047226,094200,028198,481200,960200,525199,235198,329190,215194,676198,224199,959172,862174,301178,961163,003165,425164,028165,841168,701164,788150,678147,486143,423145,132130,713132,240133,127135,054135,714129,029129,938128,411128,294120,334114,823111,946110,206110,127118,828119,954121,012121,940122,066121,033118,835117,140117,914119,569120,500120,225118,063119,542120,285119,461115,885112,951108,567106,937105,146102,462133,413131,30988,44085,23479,35377,61973,24953,03749,84247,23043,31538,76735,59133,59033,17633,30331,48231,66431,16964,57530,15529,89529,97629,34227,00025,00023,00020,00020,00020,00019,00017,00017,000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,507
9,507
16,050
16,050
16,050
20,167
20,167
20,167
20,167
31,967
37,271
35,374
35,398
35,398
35,398
35,398
35,398
40,531
39,817
39,817
40,207
40,207
40,207
40,207
40,207
40,207
40,207
40,207
40,207
40,207
40,207
27,548
27,548
27,548
25,909
25,909
25,909
25,909
25,909
25,909
25,909
25,909
26,590
30,627
30,627
30,627
30,627
35,583
35,583
35,583
35,583
35,583
51,073
54,162
56,828
97,277
127,699
127,699
127,699
127,699
141,461
141,461
236,615
236,615
270,305
391,668
391,668
391,668
391,668
427,097
427,097
446,345
446,345
446,345
446,345
576,005
576,005
576,005
576,005
576,005
576,005
576,005
576,005
576,005
576,005
576,005
576,005
576,005
576,005
576,005
576,005
576,005576,005576,005576,005576,005576,005576,005576,005576,005576,005576,005576,005576,005576,005576,005576,005446,345446,345446,345446,345427,097427,097391,668391,668391,668391,668270,305236,615236,615141,461141,461127,699127,699127,699127,69997,27756,82854,16251,07335,58335,58335,58335,58335,58330,62730,62730,62730,62726,59025,90925,90925,90925,90925,90925,90925,90925,90927,54827,54827,54840,20740,20740,20740,20740,20740,20740,20740,20740,20740,20740,20739,81739,81740,53135,39835,39835,39835,39835,39835,37437,27131,96720,16720,16720,16720,16716,05016,05016,0509,5079,50700000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,386,984
2,403,652
2,516,416
2,561,218
2,654,261
2,671,849
2,845,969
2,815,256
2,857,184
2,921,331
3,722,158
3,821,351
3,936,370
4,036,283
4,141,639
4,504,162
4,707,922
4,896,910
5,253,361
5,746,892
5,723,605
5,671,446
5,582,617
5,588,778
5,551,711
6,598,061
6,611,891
6,960,107
7,687,369
9,845,051
7,610,413
9,854,676
10,505,195
11,078,388
8,446,915
8,335,213
9,217,177
101,909
133,202
117,972
6,706,226
7,618,622
7,697,650
7,189,779
7,274,056
6,970,864
7,051,114
7,001,119
6,705,005
6,408,156
5,576,409
5,327,801
5,098,718
4,966,469
4,966,4695,098,7185,327,8015,576,4096,408,1566,705,0057,001,1197,051,1146,970,8647,274,0567,189,7797,697,6507,618,6226,706,226117,972133,202101,9099,217,1778,335,2138,446,91511,078,38810,505,1959,854,6767,610,4139,845,0517,687,3696,960,1076,611,8916,598,0615,551,7115,588,7785,582,6175,671,4465,723,6055,746,8925,253,3614,896,9104,707,9224,504,1624,141,6394,036,2833,936,3703,821,3513,722,1582,921,3312,857,1842,815,2562,845,9692,671,8492,654,2612,561,2182,516,4162,403,6522,386,984000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
22,455
21,565
21,113
20,661
20,245
19,828
19,411
18,995
20,912
20,493
20,310
20,929
20,720
23,988
25,300
25,236
25,032
41,657
47,486
45,536
9,855
9,568
9,354
8
9,159
9,327
9,198
48,827
8,997
8,530
8,378
8,369
8,416
8,434
8,332
8,079
9,606
11,591
12,101
12,380
12,320
12,426
11,510
13,466
13,440
13,103
12,601
12,960
13,109
14,295
15,612
18,486
20,266
22,056
23,435
32,959
32,690
32,732
33,399
33,932
44,024
45,226
48,695
56,945
61,420
60,867
59,828
58,553
59,509
57,586
63,627
61,060
66,534
84,694
82,110
78,551
73,605
59,898
56,090
55,424
50,927
48,480
46,272
48,435
46,820
43,653
41,508
39,878
39,036
37,139
35,374
32,994
23,366
21,651
20,026
18,415
16,923
15,501
14,157
14,15715,50116,92318,41520,02621,65123,36632,99435,37437,13939,03639,87841,50843,65346,82048,43546,27248,48050,92755,42456,09059,89873,60578,55182,11084,69466,53461,06063,62757,58659,50958,55359,82860,86761,42056,94548,69545,22644,02433,93233,39932,73232,69032,95923,43522,05620,26618,48615,61214,29513,10912,96012,60113,10313,44013,46611,51012,42612,32012,38012,10111,5919,6068,0798,3328,4348,4168,3698,3788,5308,99748,8279,1989,3279,15989,3549,5689,85545,53647,48641,65725,03225,23625,30023,98820,72020,92920,31020,49320,91218,99519,41119,82820,24520,66121,11321,56522,455000000000000
       Earning Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,917,952
3,179,386
3,404,271
3,656,103
3,754,749
4,552,491
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000004,552,4913,754,7493,656,1033,404,2713,179,3862,917,9520000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
0
0
852,000
842,000
880,000
934,000
954,000
995,000
1,028,000
1,138,000
1,184,000
279,352
269,988
274,758
285,669
318,940
333,957
399,966
392,366
426,322
410,738
447,128
2,233,314
2,252,458
2,294,605
2,397,916
2,540,128
2,580,244
3,042,974
3,196,250
3,307,228
3,286,672
3,353,419
3,420,551
3,524,069
3,489,641
3,617,099
3,802,644
3,832,676
3,886,318
3,909,232
4,018,838
4,122,936
4,203,335
4,341,399
4,374,889
4,702,759
4,905,654
4,997,654
5,154,805
5,346,971
5,393,481
5,384,344
5,433,840
5,424,406
5,407,124
11,162
113,224
5,780,725
5,685,724
5,913,799
6,087,815
-5,992
6,660,581
6,720,950
6,542,491
8,023,016
7,627,867
7,806,318
7,781,560
7,959,543
8,402,369
8,579,230
8,618,632
9,874,804
10,587,938
10,417,474
10,495,029
10,728,031
10,902,699
10,636,312
12,603,318
12,773,604
12,864,500
14,442,376
14,543,491
14,781,031
14,477,008
15,523,332
16,386,008
17,344,365
17,605,640
19,971,724
21,380,080
25,044,441
25,615,389
25,916,323
27,451,657
27,803,909
7,344,499
439,005
7,518,018
17,588,855
12,026,936
12,329,958
12,588,685
0
0
0
7,855
7,85500012,588,68512,329,95812,026,93617,588,8557,518,018439,0057,344,49927,803,90927,451,65725,916,32325,615,38925,044,44121,380,08019,971,72417,605,64017,344,36516,386,00815,523,33214,477,00814,781,03114,543,49114,442,37612,864,50012,773,60412,603,31810,636,31210,902,69910,728,03110,495,02910,417,47410,587,9389,874,8048,618,6328,579,2308,402,3697,959,5437,781,5607,806,3187,627,8678,023,0166,542,4916,720,9506,660,581-5,9926,087,8155,913,7995,685,7245,780,725113,22411,1625,407,1245,424,4065,433,8405,384,3445,393,4815,346,9715,154,8054,997,6544,905,6544,702,7594,374,8894,341,3994,203,3354,122,9364,018,8383,909,2323,886,3183,832,6763,802,6443,617,0993,489,6413,524,0693,420,5513,353,4193,286,6723,307,2283,196,2503,042,9742,580,2442,540,1282,397,9162,294,6052,252,4582,233,314447,128410,738426,322392,366399,966333,957318,940285,669274,758269,988279,3521,184,0001,138,0001,028,000995,000954,000934,000880,000842,000852,000000
> Total Liabilities 
0
0
0
774,000
763,000
804,000
851,000
870,000
911,000
942,000
1,052,000
1,098,000
1,241,173
1,289,231
1,321,914
1,370,241
1,412,706
1,469,361
1,484,268
1,536,974
1,521,026
1,537,514
1,600,653
1,661,938
1,674,411
1,718,283
1,810,784
1,877,443
1,907,860
2,312,628
2,396,817
2,453,273
2,455,738
2,529,782
2,561,258
2,630,520
2,632,629
2,743,853
2,851,606
2,848,531
2,924,510
2,942,773
2,980,180
3,033,526
3,064,627
3,151,373
3,220,670
3,324,665
3,414,623
3,448,771
3,551,248
3,697,934
3,682,408
3,680,928
3,726,858
3,667,671
3,670,982
3,665,067
3,759,456
3,952,165
3,946,808
4,052,690
4,198,451
4,580,604
4,486,584
4,564,621
4,516,127
5,484,256
5,289,767
5,441,497
5,451,410
5,556,045
5,938,929
6,137,801
6,214,875
7,031,581
7,584,236
7,516,438
7,497,827
7,506,163
7,580,533
7,398,751
8,773,943
8,819,282
9,004,358
10,046,173
10,054,739
10,082,831
9,940,393
10,638,503
11,005,419
11,631,460
11,740,795
13,278,776
13,801,060
15,829,108
16,188,220
16,211,220
16,823,973
17,092,371
17,300,591
17,884,331
18,026,992
18,509,173
18,353,139
18,365,726
18,304,263
4,172,689
17,153,994
16,784,820
16,131,920
16,131,92016,784,82017,153,9944,172,68918,304,26318,365,72618,353,13918,509,17318,026,99217,884,33117,300,59117,092,37116,823,97316,211,22016,188,22015,829,10813,801,06013,278,77611,740,79511,631,46011,005,41910,638,5039,940,39310,082,83110,054,73910,046,1739,004,3588,819,2828,773,9437,398,7517,580,5337,506,1637,497,8277,516,4387,584,2367,031,5816,214,8756,137,8015,938,9295,556,0455,451,4105,441,4975,289,7675,484,2564,516,1274,564,6214,486,5844,580,6044,198,4514,052,6903,946,8083,952,1653,759,4563,665,0673,670,9823,667,6713,726,8583,680,9283,682,4083,697,9343,551,2483,448,7713,414,6233,324,6653,220,6703,151,3733,064,6273,033,5262,980,1802,942,7732,924,5102,848,5312,851,6062,743,8532,632,6292,630,5202,561,2582,529,7822,455,7382,453,2732,396,8172,312,6281,907,8601,877,4431,810,7841,718,2831,674,4111,661,9381,600,6531,537,5141,521,0261,536,9741,484,2681,469,3611,412,7061,370,2411,321,9141,289,2311,241,1731,098,0001,052,000942,000911,000870,000851,000804,000763,000774,000000
   > Total Current Liabilities 
0
0
0
139,000
125,000
129,000
138,000
134,000
158,000
195,000
192,000
209,000
160,924
178,494
172,830
175,084
198,057
186,947
178,589
160,703
137,753
143,890
147,326
161,379
132,238
136,872
167,567
176,835
190,133
225,284
180,395
231,475
221,081
231,532
214,808
255,623
232,506
229,723
239,531
275,694
304,342
274,141
256,822
354,146
226,106
263,137
176,543
210,184
117,766
132,301
111,346
162,349
190,732
200,515
196,533
235,864
194,934
235,864
235,864
270,081
229,533
249,485
245,308
15,746
202,694
339,181
224,048
105,000
256,250
420,494
348,305
76,000
259,335
477,918
335,845
26,100
325,741
303,707
28,832
36,704
15,597
30,862
35,486
48,484
21,341
109,006
38,633
111,486
34,968
12,476
16,288
95,690
67,282
14,493
16,521
12,479
13,289
13,610
47,027
131,597
107,372
97,749
147,000
376,117
92,337
44,364
392,634
7,855,043
5,510,751
5,477,386
4,555,437
4,555,4375,477,3865,510,7517,855,043392,63444,36492,337376,117147,00097,749107,372131,59747,02713,61013,28912,47916,52114,49367,28295,69016,28812,47634,968111,48638,633109,00621,34148,48435,48630,86215,59736,70428,832303,707325,74126,100335,845477,918259,33576,000348,305420,494256,250105,000224,048339,181202,69415,746245,308249,485229,533270,081235,864235,864194,934235,864196,533200,515190,732162,349111,346132,301117,766210,184176,543263,137226,106354,146256,822274,141304,342275,694239,531229,723232,506255,623214,808231,532221,081231,475180,395225,284190,133176,835167,567136,872132,238161,379147,326143,890137,753160,703178,589186,947198,057175,084172,830178,494160,924209,000192,000195,000158,000134,000138,000129,000125,000139,000000
       Short-term Debt 
0
0
0
139,000
125,000
129,000
138,000
134,000
158,000
195,000
192,000
209,000
160,924
178,494
172,830
175,084
198,057
186,947
178,589
160,703
137,753
143,890
147,326
161,379
132,238
136,872
167,567
176,835
190,133
225,284
180,395
231,475
221,081
231,532
214,808
255,623
232,506
229,723
239,531
275,694
304,342
274,141
256,822
354,146
226,106
263,137
176,543
210,184
117,766
132,301
111,346
162,349
190,732
200,515
196,533
235,864
194,934
168,021
173,199
270,081
229,533
249,485
245,308
224,626
202,694
339,181
224,048
408,756
256,250
420,494
348,305
330,264
259,335
477,918
335,845
293,898
325,741
303,707
214,105
306,459
155,025
139,130
171,871
324,691
131,240
229,890
131,139
227,010
104,314
107,260
107,853
182,626
121,442
88,631
306,706
167,872
140,597
152,563
265,620
131,597
107,372
97,749
147,000
376,117
92,337
44,364
392,634
628,641
650,033
153,768
546,219
546,219153,768650,033628,641392,63444,36492,337376,117147,00097,749107,372131,597265,620152,563140,597167,872306,70688,631121,442182,626107,853107,260104,314227,010131,139229,890131,240324,691171,871139,130155,025306,459214,105303,707325,741293,898335,845477,918259,335330,264348,305420,494256,250408,756224,048339,181202,694224,626245,308249,485229,533270,081173,199168,021194,934235,864196,533200,515190,732162,349111,346132,301117,766210,184176,543263,137226,106354,146256,822274,141304,342275,694239,531229,723232,506255,623214,808231,532221,081231,475180,395225,284190,133176,835167,567136,872132,238161,379147,326143,890137,753160,703178,589186,947198,057175,084172,830178,494160,924209,000192,000195,000158,000134,000138,000129,000125,000139,000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
534
0
0
0
57
0
600,602
508,598
114
437,076
427,478
479,914
615,101
412,387
494,410
0
0
34,968
12,476
16,288
95,690
67,282
14,493
16,521
167,872
140,597
152,563
265,620
131,597
107,372
97,749
147,000
376,117
92,337
44,364
392,634
579,808
0
153,768
17,670
17,670153,7680579,808392,63444,36492,337376,117147,00097,749107,372131,597265,620152,563140,597167,87216,52114,49367,28295,69016,28812,47634,96800494,410412,387615,101479,914427,478437,076114508,598600,60205700053400000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
982,511
1,003,550
1,053,782
1,101,313
1,105,103
1,168,660
1,186,669
1,205,159
1,217,199
1,228,077
1,290,373
1,337,985
1,366,991
1,403,234
1,457,165
1,492,488
1,473,192
1,829,878
1,982,448
1,983,846
1,990,575
2,052,413
2,083,459
2,118,178
2,131,855
2,253,229
2,291,184
2,311,657
2,349,825
2,368,165
2,421,276
2,376,299
2,420,939
2,408,885
2,567,907
2,640,232
2,788,721
2,827,503
2,944,414
3,050,389
3,037,411
3,016,146
3,073,643
3,034,048
3,082,374
36,643
36,667
99,151
64,154
90,755
72,571
126,703
104,857
47,974
44,543
58,892
35,237
49,806
41,873
61,504
51,896
46,020
69,707
68,646
68,415
78,264
76,536
63,759
53,596
48,356
68,715
62,671
55,460
68,431
83,562
78,078
96,261
139,823
149,293
128,730
169,178
174,987
203,199
224,289
139,058
15,615,118
16,022,243
16,417,255
16,666,684
17,225,550
17,267,121
248,294
207,359
285,416
0
0
0
0
0
00000285,416207,359248,29417,267,12117,225,55016,666,68416,417,25516,022,24315,615,118139,058224,289203,199174,987169,178128,730149,293139,82396,26178,07883,56268,43155,46062,67168,71548,35653,59663,75976,53678,26468,41568,64669,70746,02051,89661,50441,87349,80635,23758,89244,54347,974104,857126,70372,57190,75564,15499,15136,66736,6433,082,3743,034,0483,073,6433,016,1463,037,4113,050,3892,944,4142,827,5032,788,7212,640,2322,567,9072,408,8852,420,9392,376,2992,421,2762,368,1652,349,8252,311,6572,291,1842,253,2292,131,8552,118,1782,083,4592,052,4131,990,5751,983,8461,982,4481,829,8781,473,1921,492,4881,457,1651,403,2341,366,9911,337,9851,290,3731,228,0771,217,1991,205,1591,186,6691,168,6601,105,1031,101,3131,053,7821,003,550982,511000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
67,843
62,665
3,210,113
3,275,759
3,334,907
3,503,036
-208,880
3,842,456
3,841,134
3,924,998
-303,756
4,663,364
4,641,482
4,726,719
-254,264
5,266,398
5,317,269
5,507,237
-267,798
6,924,320
6,837,572
-185,273
-269,755
-139,428
-108,268
-136,385
-276,207
-109,899
-120,884
-92,506
-115,524
-69,346
-94,784
-91,565
-86,936
-54,160
-74,138
-290,185
-155,393
-127,308
-138,953
-218,593
16,417,255
16,666,684
17,225,550
17,267,121
-376,117
-92,337
-44,364
-392,634
-476,466
4,860,718
5,323,618
4,555,437
4,555,4375,323,6184,860,718-476,466-392,634-44,364-92,337-376,11717,267,12117,225,55016,666,68416,417,255-218,593-138,953-127,308-155,393-290,185-74,138-54,160-86,936-91,565-94,784-69,346-115,524-92,506-120,884-109,899-276,207-136,385-108,268-139,428-269,755-185,2736,837,5726,924,320-267,7985,507,2375,317,2695,266,398-254,2644,726,7194,641,4824,663,364-303,7563,924,9983,841,1343,842,456-208,8803,503,0363,334,9073,275,7593,210,11362,66567,843000000000000000000000000000000000000000000000000000000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
79,124
86,358
72,639
67,681
82,357
85,078
88,034
143,789
140,483
136,321
130,219
126,299
140,582
146,206
153,194
173,958
206,779
219,056
194,650
196,193
215,423
211,654
229,653
220,871
232,025
225,650
243,987
224,523
210,804
268,758
268,716
263,607
380,479
2,888,236
440,146
437,833
477,640
457,508
457,444
451,429
426,039
425,994
413,448
362,527
365,281
362,527
362,527
372,820
377,362
377,543
377,536
195,775
336,577
336,332
322,538
165,249
334,916
329,715
334,513
226,190
361,300
296,594
302,086
118,337
265,760
296,895
149,350
143,302
136,730
135,686
134,251
133,125
124,057
118,182
146,841
143,992
137,207
135,433
133,319
130,430
130,562
128,807
125,357
121,847
120,089
98,487
224,691
372,072
17,191,650
372,538
17,879,992
376,117
92,337
372,403
372,059
-3,682,354
11,643,243
11,307,434
11,576,483
11,576,48311,307,43411,643,243-3,682,354372,059372,40392,337376,11717,879,992372,53817,191,650372,072224,69198,487120,089121,847125,357128,807130,562130,430133,319135,433137,207143,992146,841118,182124,057133,125134,251135,686136,730143,302149,350296,895265,760118,337302,086296,594361,300226,190334,513329,715334,916165,249322,538336,332336,577195,775377,536377,543377,362372,820362,527362,527365,281362,527413,448425,994426,039451,429457,444457,508477,640437,833440,1462,888,236380,479263,607268,716268,758210,804224,523243,987225,650232,025220,871229,653211,654215,423196,193194,650219,056206,779173,958153,194146,206140,582126,299130,219136,321140,483143,78988,03485,07882,35767,68172,63986,35879,124000000000000
       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
379,718
375,976
372,820
377,362
377,543
377,536
389,025
336,577
336,332
322,538
350,109
334,916
329,715
334,513
396,255
361,300
296,594
302,086
263,214
265,760
296,895
294,493
288,534
282,051
281,096
301,473
285,011
276,118
258,708
277,563
274,905
268,312
282,863
278,417
275,773
276,150
306,459
524,045
457,042
349,514
271,244
371,765
372,072
372,290
372,538
371,446
371,753
372,097
372,403
0
0
0
0
0
00000372,403372,097371,753371,446372,538372,290372,072371,765271,244349,514457,042524,045306,459276,150275,773278,417282,863268,312274,905277,563258,708276,118285,011301,473281,096282,051288,534294,493296,895265,760263,214302,086296,594361,300396,255334,513329,715334,916350,109322,538336,332336,577389,025377,536377,543377,362372,820375,976379,718000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
18,614
20,829
22,663
26,163
27,189
28,676
30,976
27,323
25,591
29,226
32,735
36,275
34,600
31,971
32,858
34,162
37,756
38,410
39,324
41,759
28,659
34,183
33,338
35,848
36,243
35,251
76,904
36,657
59,539
31,709
33,366
39,474
37,103
35,345
36,074
36,416
30,496
31,459
38,044
33,767
28,226
38,273
43,234
35,232
28,393
36,643
36,667
99,151
64,154
90,755
72,571
126,703
104,857
47,974
44,543
58,892
35,237
49,806
41,873
61,504
51,896
46,020
69,707
68,646
68,415
78,264
76,536
63,759
53,596
48,356
68,715
62,671
55,460
68,431
83,562
485
0
0
0
561
15,468
17,392
14,330
15,280
0
0
0
15,462
0
0
0
20,196
0
0
0
0
0
0
0
000000020,19600015,46200015,28014,33017,39215,46856100048583,56268,43155,46062,67168,71548,35653,59663,75976,53678,26468,41568,64669,70746,02051,89661,50441,87349,80635,23758,89244,54347,974104,857126,70372,57190,75564,15499,15136,66736,64328,39335,23243,23438,27328,22633,76738,04431,45930,49636,41636,07435,34537,10339,47433,36631,70959,53936,65776,90435,25136,24335,84833,33834,18328,65941,75939,32438,41037,75634,16232,85831,97134,60036,27532,73529,22625,59127,32330,97628,67627,18926,16322,66320,82918,614000000000000
> Total Stockholder Equity
0
0
0
78,000
79,000
76,000
83,000
84,000
84,000
85,000
86,000
87,000
87,890
89,098
92,145
96,146
99,344
101,302
103,618
107,090
110,411
114,724
119,588
124,041
127,704
136,952
137,122
140,923
145,899
164,208
170,553
175,782
175,999
182,246
185,178
187,812
190,132
191,458
201,983
209,711
211,850
211,643
222,275
230,600
235,853
227,698
225,312
305,603
312,516
315,043
325,492
312,281
313,082
324,775
333,598
329,091
329,715
342,882
350,517
350,218
363,394
372,338
392,094
401,223
411,176
395,135
396,603
439,460
457,335
472,421
483,399
496,317
567,347
579,206
591,009
663,173
669,543
687,963
704,388
740,916
781,312
805,970
981,684
991,457
1,051,505
1,255,747
1,280,393
1,325,175
1,372,102
1,521,787
1,563,843
1,578,137
1,553,714
1,747,377
1,811,604
2,079,231
2,056,207
2,159,786
2,172,252
2,182,178
1,938,634
1,774,068
1,655,958
1,735,055
1,829,405
1,858,990
1,825,530
1,933,117
1,978,833
2,027,850
2,140,373
2,140,3732,027,8501,978,8331,933,1171,825,5301,858,9901,829,4051,735,0551,655,9581,774,0681,938,6342,182,1782,172,2522,159,7862,056,2072,079,2311,811,6041,747,3771,553,7141,578,1371,563,8431,521,7871,372,1021,325,1751,280,3931,255,7471,051,505991,457981,684805,970781,312740,916704,388687,963669,543663,173591,009579,206567,347496,317483,399472,421457,335439,460396,603395,135411,176401,223392,094372,338363,394350,218350,517342,882329,715329,091333,598324,775313,082312,281325,492315,043312,516305,603225,312227,698235,853230,600222,275211,643211,850209,711201,983191,458190,132187,812185,178182,246175,999175,782170,553164,208145,899140,923137,122136,952127,704124,041119,588114,724110,411107,090103,618101,30299,34496,14692,14589,09887,89087,00086,00085,00084,00084,00083,00076,00079,00078,000000
   Common Stock
0
0
0
5,000
5,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
9,906
9,906
9,906
9,906
9,906
9,906
9,906
9,906
9,906
9,906
9,906
9,906
9,952
10,174
10,174
15,262
15,262
16,547
16,547
16,547
16,547
16,547
16,547
16,547
16,548
16,557
16,557
16,572
16,612
16,612
16,612
16,612
16,612
16,612
16,612
16,612
16,612
238,449
16,612
16,612
235,543
246,922
16,612
16,612
16,612
263,769
268,819
16,612
281,696
290,640
16,612
319,525
329,478
313,437
314,905
357,762
18,455
18,468
18,477
18,511
20,586
20,616
20,640
22,436
24,520
24,544
24,683
26,120
26,674
26,701
29,946
990,519
31,068
34,438
34,473
1,325,175
34,604
36,690
36,696
36,704
36,807
36,845
36,885
42,094
42,174
42,245
42,250
42,275
42,370
42,439
42,444
42,467
42,559
42,645
42,656
42,688
42,784
42,852
42,884
42,88442,85242,78442,68842,65642,64542,55942,46742,44442,43942,37042,27542,25042,24542,17442,09436,88536,84536,80736,70436,69636,69034,6041,325,17534,47334,43831,068990,51929,94626,70126,67426,12024,68324,54424,52022,43620,64020,61620,58618,51118,47718,46818,455357,762314,905313,437329,478319,52516,612290,640281,69616,612268,819263,76916,61216,61216,612246,922235,54316,61216,612238,44916,61216,61216,61216,61216,61216,61216,61216,61216,61216,57216,55716,55716,54816,54716,54716,54716,54716,54716,54716,54715,26215,26210,17410,1749,9529,9069,9069,9069,9069,9069,9069,9069,9069,9069,9069,9069,90610,00010,00010,00010,00010,00010,00010,0005,0005,000000
   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
0
0
193,032
194,780
198,182
208,353
219,643
230,633
236,279
246,675
254,332
259,172
265,067
269,908
278,632
288,555
298,764
312,212
325,106
337,421
348,630
366,014
384,479
402,179
416,109
431,219
450,228
468,556
481,331
500,959
524,786
553,662
579,252
603,506
642,808
670,816
702,502
700,298
723,067
761,211
791,630
833,171
883,484
926,834
962,994
992,655
1,031,076
1,074,168
1,120,925
1,158,948
1,193,522
0
0
0
0
0
000001,193,5221,158,9481,120,9251,074,1681,031,076992,655962,994926,834883,484833,171791,630761,211723,067700,298702,502670,816642,808603,506579,252553,662524,786500,959481,331468,556450,228431,219416,109402,179384,479366,014348,630337,421325,106312,212298,764288,555278,632269,908265,067259,172254,332246,675236,279230,633219,643208,353198,182194,780193,032000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
3,000
2,000
2,000
2,000
2,000
1,000
0
-1,000
-4,000
-2,141
-2,151
-761
1,301
2,909
3,247
4,017
3,565
2,982
4,364
5,282
4,230
3,774
5,820
3,918
4,794
6,217
-1,279
4,418
2,889
-1,257
2,451
1,031
-1,011
-2,176
-4,958
194
1,000
1,608
-2,481
2,198
6,506
9,763
-384
-4,043
-1,341
1,287
1,213
10,397
7,107
4,799
13,471
17,548
8,517
6,989
8,517
8,517
12,147
14,418
12,101
19,871
16,641
13,831
-10,200
-13,819
-17,336
-4,903
289
276
1,528
5,255
3,059
1,731
-6,027
1,924
513
-3,079
-31,046
-28,942
-24,397
-21,018
-24,474
-39,450
-44,543
-49,822
-31,649
-11,604
5,139
17,788
-926
-26,171
32,558
55,426
72,719
6,660
56,587
23,550
-5,752
-286,921
-486,918
-650,636
-620,006
-566,919
-575,240
-642,838
-452,517
-446,193
-425,418
-364,300
-364,300-425,418-446,193-452,517-642,838-575,240-566,919-620,006-650,636-486,918-286,921-5,75223,55056,5876,66072,71955,42632,558-26,171-92617,7885,139-11,604-31,649-49,822-44,543-39,450-24,474-21,018-24,397-28,942-31,046-3,0795131,924-6,0271,7313,0595,2551,528276289-4,903-17,336-13,819-10,20013,83116,64119,87112,10114,41812,1478,5178,5176,9898,51717,54813,4714,7997,10710,3971,2131,287-1,341-4,043-3849,7636,5062,198-2,4811,6081,000194-4,958-2,176-1,0111,0312,451-1,2572,8894,418-1,2796,2174,7943,9185,8203,7744,2305,2824,3642,9823,5654,0173,2472,9091,301-761-2,151-2,141-4,000-1,00001,0002,0002,0002,0002,0003,000000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
44,728
43,151
43,333
43,885
44,223
45,630
50,359
52,131
52,710
52,641
91,632
92,199
93,334
94,393
95,816
147,642
148,789
149,613
216,436
273,310
274,682
279,316
328,376
351,423
352,500
503,262
503,709
557,990
740,128
742,080
743,095
745,596
837,150
838,543
839,857
842,780
844,202
847,377
1,062,083
1,063,497
1,066,765
1,068,913
1,071,956
1,073,048
1,076,766
1,079,277
1,080,964
1,084,112
1,087,358
0
0
0
0
0
000001,087,3581,084,1121,080,9641,079,2771,076,7661,073,0481,071,9561,068,9131,066,7651,063,4971,062,083847,377844,202842,780839,857838,543837,150745,596743,095742,080740,128557,990503,709503,262352,500351,423328,376279,316274,682273,310216,436149,613148,789147,64295,81694,39393,33492,19991,63252,64152,71052,13150,35945,63044,22343,88543,33343,15144,728000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000-68-32-20-94-62-46000-220-42-352-260-2,350-1,939-1,572-1,754-2,285-2,598-3,058-3,674-4,441-4,809-5,157-5,433-5,927-6,149-6,454-6,826-7,185-6,725-5,752-3,678-2,658-4,737-3,5730-698-870-18-3,092-3,525-2,922-1,340-1,900-3,715-1,654-1,851-1,782-2,554-377-544-868-1,313-1,196-1,054-3,604-5,711-5,457-5,126-5,126-5,181-5,107-5,002000000000000
   Other Stockholders Equity 
0
0
0
11,000
11,000
2,000
8,000
12,000
11,000
12,000
13,000
16,000
11,676
11,561
12,877
13,686
13,686
13,355
13,101
14,512
15,585
15,588
15,478
15,857
16,401
20,155
17,974
18,283
17,981
39,138
37,074
38,546
38,963
37,407
36,780
37,164
37,653
37,007
36,981
38,831
35,023
34,187
34,687
33,591
31,728
30,636
30,516
37,001
37,411
-183,939
38,294
38,851
-179,669
-190,477
40,309
40,954
41,528
-193,042
-193,042
41,579
-222,771
-231,744
43,280
-252,920
-260,506
-244,132
-245,353
-247,731
92,177
93,334
94,393
95,816
147,596
148,727
149,519
216,436
273,308
274,650
279,248
328,376
351,423
352,500
503,262
-456,857
557,990
740,128
742,080
-547,603
745,596
837,150
838,543
839,857
842,780
844,202
847,377
1,062,083
1,063,497
1,066,765
1,068,913
1,071,956
1,073,048
1,076,766
1,079,277
1,080,964
1,084,112
1,087,358
1,088,267
1,090,740
1,093,207
1,096,619
1,098,837
1,098,8371,096,6191,093,2071,090,7401,088,2671,087,3581,084,1121,080,9641,079,2771,076,7661,073,0481,071,9561,068,9131,066,7651,063,4971,062,083847,377844,202842,780839,857838,543837,150745,596-547,603742,080740,128557,990-456,857503,262352,500351,423328,376279,248274,650273,308216,436149,519148,727147,59695,81694,39393,33492,177-247,731-245,353-244,132-260,506-252,92043,280-231,744-222,77141,579-193,042-193,04241,52840,95440,309-190,477-179,66938,85138,294-183,93937,41137,00130,51630,63631,72833,59134,68734,18735,02338,83136,98137,00737,65337,16436,78037,40738,96338,54637,07439,13817,98118,28317,97420,15516,40115,85715,47815,58815,58514,51213,10113,35513,68613,68612,87711,56111,67616,00013,00012,00011,00012,0008,0002,00011,00011,000000



5.4. Balance Sheets

Currency in USD. All numbers in thousands.