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

Hancock Whitney Corp
Buy, Hold or Sell?

Let's analyze Hancock Whitney Corp together

I guess you are interested in Hancock Whitney Corp. 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 Hancock Whitney Corp. 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 Hancock Whitney Corp

I send you an email if I find something interesting about Hancock Whitney Corp.

1. Quick Overview

1.1. Quick analysis of Hancock Whitney Corp (30 sec.)










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

How much money do you get?

How much money do you get?
$1.41
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$48.23
Expected worth in 1 year
$55.95
How sure are you?
75.0%

+ What do you gain per year?

Total Gains per Share
$9.14
Return On Investment
15.6%

For what price can you sell your share?

Current Price per Share
$58.46
Expected price per share
$51.04 - $60.63
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Hancock Whitney Corp (5 min.)




Live pricePrice per Share (EOD)
$58.46
Intrinsic Value Per Share
$37.65 - $69.53
Total Value Per Share
$85.88 - $117.76

2.2. Growth of Hancock Whitney Corp (5 min.)




Is Hancock Whitney Corp growing?

Current yearPrevious yearGrowGrow %
How rich?$4.1b$3.4b$455.7m11.6%

How much money is Hancock Whitney Corp making?

Current yearPrevious yearGrowGrow %
Making money$97.3m$121.4m-$24.1m-24.8%
Net Profit Margin25.1%33.4%--

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

2.3. Financial Health of Hancock Whitney Corp (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 Hancock Whitney Corp?

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

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

Speculation

The Price per Share of Hancock Whitney Corp is $58.46. 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 Hancock Whitney Corp.
  • 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 Hancock Whitney Corp, 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 $48.23. Based on the TTM, the Book Value Change Per Share is $1.93 per quarter. Based on the YOY, the Book Value Change Per Share is $0.89 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 Hancock Whitney Corp.

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 Eps1.342.3%1.121.9%1.402.4%1.011.7%0.821.4%
Usd Book Value Change Per Share3.045.2%1.933.3%0.891.5%0.340.6%0.480.8%
Usd Dividend Per Share0.400.7%0.350.6%0.300.5%0.290.5%0.270.5%
Usd Total Gains Per Share3.445.9%2.283.9%1.182.0%0.631.1%0.741.3%
Usd Price Per Share51.17-48.41-40.04-40.86-39.45-
Price to Earnings Ratio9.58-12.15-7.23-7.65-14.69-
Price-to-Total Gains Ratio14.86-31.39-1.00--763.04--364.80-
Price to Book Ratio1.06-1.07-1.00-1.00-1.09-
Price-to-Total Gains Ratio14.86-31.39-1.00--763.04--364.80-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share58.46
Number of shares17
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.350.29
Usd Book Value Change Per Share1.930.34
Usd Total Gains Per Share2.280.63
Gains per Quarter (17 shares)38.8310.74
Gains per Year (17 shares)155.3242.97
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
124131145202333
248263300404676
3723944556069119
4965256108092162
5120657765100115205
6144788920120138248
71689191075140161291
819210511230160184334
921611821385180207377
1024013131540200229420

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%18.02.00.090.0%38.02.00.095.0%137.02.00.098.6%
Book Value Change Per Share4.00.00.0100.0%7.05.00.058.3%11.09.00.055.0%28.012.00.070.0%109.027.03.078.4%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%139.00.00.0100.0%
Total Gains per Share4.00.00.0100.0%8.04.00.066.7%13.07.00.065.0%30.010.00.075.0%121.018.00.087.1%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Hancock Whitney Corp 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--3.0411.931+57%0.887+243%0.337+801%0.477+538%
Book Value Per Share--48.22945.442+6%40.335+20%40.890+18%36.585+32%
Current Ratio--11.4092.932+289%1.288+786%6.770+69%9.995+14%
Debt To Asset Ratio--0.8820.889-1%0.904-2%0.898-2%0.894-1%
Debt To Equity Ratio--7.4418.003-7%9.428-21%8.850-16%8.479-12%
Dividend Per Share--0.4020.353+14%0.296+36%0.294+36%0.268+50%
Enterprise Value---20768121800.000-24489495612.500+18%-26814871465.000+29%-22261279168.823+7%-19201410754.937-8%
Eps--1.3351.123+19%1.395-4%1.009+32%0.823+62%
Ev To Ebitda Ratio---35.187-186.791+431%-33.428-5%-53.897+53%-48.082+37%
Ev To Sales Ratio---14.122-16.532+17%-18.532+31%-19.603+39%-17.734+26%
Free Cash Flow Per Share--1.8321.499+22%1.558+18%1.595+15%1.236+48%
Free Cash Flow To Equity Per Share---2.382-3.277+38%4.896-149%3.399-170%3.546-167%
Gross Profit Margin--0.9340.945-1%0.971-4%0.971-4%0.9370%
Intrinsic Value_10Y_max--69.528--------
Intrinsic Value_10Y_min--37.652--------
Intrinsic Value_1Y_max--6.795--------
Intrinsic Value_1Y_min--4.777--------
Intrinsic Value_3Y_max--20.548--------
Intrinsic Value_3Y_min--13.569--------
Intrinsic Value_5Y_max--34.459--------
Intrinsic Value_5Y_min--21.433--------
Market Cap5031090984.000+12%4429275200.0004195049637.500+6%3456609785.000+28%3546143431.177+25%3411675795.064+30%
Net Profit Margin--0.3140.251+25%0.334-6%0.332-5%0.268+17%
Operating Margin--0.3950.268+47%0.603-35%0.513-23%0.459-14%
Operating Ratio--0.9920.485+105%-0.391+139%-0.352+136%-0.461+146%
Pb Ratio1.212+12%1.0611.0650%0.996+7%0.997+6%1.085-2%
Pe Ratio10.946+12%9.58112.155-21%7.232+32%7.652+25%14.694-35%
Price Per Share58.460+12%51.17048.408+6%40.040+28%40.855+25%39.455+30%
Price To Free Cash Flow Ratio7.979+12%6.9848.427-17%6.958+0%17.530-60%37.593-81%
Price To Total Gains Ratio16.981+12%14.86431.386-53%1.001+1385%-763.039+5234%-364.799+2554%
Quick Ratio--21.4555.799+270%1.799+1093%4.766+350%3.595+497%
Return On Assets--0.0030.003+19%0.003-2%0.002+33%0.002+45%
Return On Equity--0.0280.025+13%0.035-21%0.024+13%0.022+28%
Total Gains Per Share--3.4432.284+51%1.182+191%0.632+445%0.745+362%
Usd Book Value--4174687000.0003938125500.000+6%3482334750.000+20%3548122550.000+18%3163937100.000+32%
Usd Book Value Change Per Share--3.0411.931+57%0.887+243%0.337+801%0.477+538%
Usd Book Value Per Share--48.22945.442+6%40.335+20%40.890+18%36.585+32%
Usd Dividend Per Share--0.4020.353+14%0.296+36%0.294+36%0.268+50%
Usd Enterprise Value---20768121800.000-24489495612.500+18%-26814871465.000+29%-22261279168.823+7%-19201410754.937-8%
Usd Eps--1.3351.123+19%1.395-4%1.009+32%0.823+62%
Usd Free Cash Flow--158554000.000129865000.000+22%134495500.000+18%138316200.000+15%106922425.000+48%
Usd Free Cash Flow Per Share--1.8321.499+22%1.558+18%1.595+15%1.236+48%
Usd Free Cash Flow To Equity Per Share---2.382-3.277+38%4.896-149%3.399-170%3.546-167%
Usd Market Cap5031090984.000+12%4429275200.0004195049637.500+6%3456609785.000+28%3546143431.177+25%3411675795.064+30%
Usd Price Per Share58.460+12%51.17048.408+6%40.040+28%40.855+25%39.455+30%
Usd Profit--115572000.00097336000.000+19%121446500.000-5%87360800.000+32%70519850.000+64%
Usd Revenue--367659000.000391194000.000-6%362558250.000+1%330239800.000+11%292506125.000+26%
Usd Total Gains Per Share--3.4432.284+51%1.182+191%0.632+445%0.745+362%
 EOD+4 -4MRQTTM+35 -5YOY+24 -165Y+31 -910Y+32 -8

3.3 Fundamental Score

Let's check the fundamental score of Hancock Whitney Corp based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1510.946
Price to Book Ratio (EOD)Between0-11.212
Net Profit Margin (MRQ)Greater than00.314
Operating Margin (MRQ)Greater than00.395
Quick Ratio (MRQ)Greater than121.455
Current Ratio (MRQ)Greater than111.409
Debt to Asset Ratio (MRQ)Less than10.882
Debt to Equity Ratio (MRQ)Less than17.441
Return on Equity (MRQ)Greater than0.150.028
Return on Assets (MRQ)Greater than0.050.003
Total6/10 (60.0%)

3.4 Technical Score

Let's check the technical score of Hancock Whitney Corp based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5058.976
Ma 20Greater thanMa 5055.471
Ma 50Greater thanMa 10057.276
Ma 100Greater thanMa 20054.275
OpenGreater thanClose59.060
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Hancock Whitney Corp

Hancock Whitney Corporation operates as the financial holding company for Hancock Whitney Bank that provides traditional and online banking services to commercial, small business, and retail customers. It offers various transaction and savings deposit products consisting of brokered deposits, time deposits, and money market accounts; treasury management services, secured and unsecured loan products including revolving credit facilities, and letters of credit and similar financial guarantees; and trust and investment management services to retirement plans, corporations, and individuals, and investment advisory and brokerage products. The company also provides commercial and industrial loans including real and non-real estate loans; construction and land development loans; and residential mortgages, as well as consumer loans. In addition, it offers commercial finance products to middle market and corporate clients, including leases and related structures; facilitates investments in new market tax credit activities and holding certain foreclosed assets; provides customers access to fixed annuity and life insurance products; and underwriting transactions products, as well as debt and mortgage-related securities. The company was founded in 1899 and is headquartered in Gulfport, Mississippi.

Fundamental data was last updated by Penke on 2025-01-16 22:22:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Hancock Whitney Corp earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Hancock Whitney Corp to the Banks - Regional industry mean.
  • A Net Profit Margin of 31.4% means that $0.31 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Hancock Whitney Corp:

  • The MRQ is 31.4%. The company is making a huge profit. +2
  • The TTM is 25.1%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ31.4%TTM25.1%+6.4%
TTM25.1%YOY33.4%-8.4%
TTM25.1%5Y33.2%-8.1%
5Y33.2%10Y26.8%+6.4%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ31.4%40.2%-8.8%
TTM25.1%31.4%-6.3%
YOY33.4%28.8%+4.6%
5Y33.2%24.7%+8.5%
10Y26.8%21.4%+5.4%
4.3.1.2. Return on Assets

Shows how efficient Hancock Whitney Corp is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Hancock Whitney Corp to the Banks - Regional industry mean.
  • 0.3% Return on Assets means that Hancock Whitney Corp generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Hancock Whitney Corp:

  • The MRQ is 0.3%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.3%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.3%TTM0.3%+0.1%
TTM0.3%YOY0.3%-0.1%
TTM0.3%5Y0.2%+0.0%
5Y0.2%10Y0.2%+0.0%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3%0.2%+0.1%
TTM0.3%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 Hancock Whitney Corp is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Hancock Whitney Corp to the Banks - Regional industry mean.
  • 2.8% Return on Equity means Hancock Whitney Corp generated $0.03 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Hancock Whitney Corp:

  • The MRQ is 2.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.5%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.8%TTM2.5%+0.3%
TTM2.5%YOY3.5%-1.0%
TTM2.5%5Y2.4%+0.0%
5Y2.4%10Y2.2%+0.3%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ2.8%2.8%0.0%
TTM2.5%2.5%0.0%
YOY3.5%2.7%+0.8%
5Y2.4%2.4%+0.0%
10Y2.2%2.7%-0.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Hancock Whitney Corp.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Hancock Whitney Corp is operating .

  • Measures how much profit Hancock Whitney Corp 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 Hancock Whitney Corp to the Banks - Regional industry mean.
  • An Operating Margin of 39.5% means the company generated $0.40  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Hancock Whitney Corp:

  • The MRQ is 39.5%. The company is operating very efficient. +2
  • The TTM is 26.8%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ39.5%TTM26.8%+12.7%
TTM26.8%YOY60.3%-33.5%
TTM26.8%5Y51.3%-24.5%
5Y51.3%10Y45.9%+5.4%
4.3.2.2. Operating Ratio

Measures how efficient Hancock Whitney Corp is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • An Operation Ratio of 0.99 means that the operating costs are $0.99 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Hancock Whitney Corp:

  • The MRQ is 0.992. The company is less efficient in keeping operating costs low.
  • The TTM is 0.485. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.992TTM0.485+0.507
TTM0.485YOY-0.391+0.876
TTM0.4855Y-0.352+0.837
5Y-0.35210Y-0.461+0.109
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Hancock Whitney Corp.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Hancock Whitney Corp 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 11.41 means the company has $11.41 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Hancock Whitney Corp:

  • The MRQ is 11.409. The company is very able to pay all its short-term debts. +2
  • The TTM is 2.932. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ11.409TTM2.932+8.477
TTM2.932YOY1.288+1.644
TTM2.9325Y6.770-3.839
5Y6.77010Y9.995-3.225
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM2.9322.176+0.756
YOY1.2882.383-1.095
5Y6.7701.117+5.653
10Y9.99511.601-1.606
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Hancock Whitney Corp to the Banks - Regional industry mean.
  • A Quick Ratio of 21.46 means the company can pay off $21.46 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Hancock Whitney Corp:

  • The MRQ is 21.455. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 5.799. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ21.455TTM5.799+15.656
TTM5.799YOY1.799+4.000
TTM5.7995Y4.766+1.034
5Y4.76610Y3.595+1.171
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM5.799-0.015+5.814
YOY1.7992.384-0.585
5Y4.7660.682+4.084
10Y3.59517.526-13.931
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Hancock Whitney Corp.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Hancock Whitney Corp assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Hancock Whitney Corp to Banks - Regional industry mean.
  • A Debt to Asset Ratio of 0.88 means that Hancock Whitney Corp assets are financed with 88.2% credit (debt) and the remaining percentage (100% - 88.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Hancock Whitney Corp:

  • The MRQ is 0.882. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.889. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.882TTM0.889-0.007
TTM0.889YOY0.904-0.015
TTM0.8895Y0.898-0.009
5Y0.89810Y0.894+0.004
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8820.915-0.033
TTM0.8890.724+0.165
YOY0.9040.326+0.578
5Y0.8980.761+0.137
10Y0.8940.847+0.047
4.5.4.2. Debt to Equity Ratio

Measures if Hancock Whitney Corp is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Hancock Whitney Corp to the Banks - Regional industry mean.
  • A Debt to Equity ratio of 744.1% means that company has $7.44 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Hancock Whitney Corp:

  • The MRQ is 7.441. The company is unable to pay all its debts with equity. -1
  • The TTM is 8.003. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ7.441TTM8.003-0.562
TTM8.003YOY9.428-1.426
TTM8.0035Y8.850-0.847
5Y8.85010Y8.479+0.371
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ7.44110.715-3.274
TTM8.0038.867-0.864
YOY9.4283.978+5.450
5Y8.8509.345-0.495
10Y8.47911.610-3.131
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 Hancock Whitney Corp generates.

  • Above 15 is considered overpriced but always compare Hancock Whitney Corp to the Banks - Regional industry mean.
  • A PE ratio of 9.58 means the investor is paying $9.58 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Hancock Whitney Corp:

  • The EOD is 10.946. Based on the earnings, the company is underpriced. +1
  • The MRQ is 9.581. Based on the earnings, the company is underpriced. +1
  • The TTM is 12.155. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD10.946MRQ9.581+1.365
MRQ9.581TTM12.155-2.573
TTM12.155YOY7.232+4.922
TTM12.1555Y7.652+4.503
5Y7.65210Y14.694-7.042
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD10.9463.986+6.960
MRQ9.5814.277+5.304
TTM12.1554.718+7.437
YOY7.2325.611+1.621
5Y7.6529.054-1.402
10Y14.6949.531+5.163
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 Hancock Whitney Corp:

  • The EOD is 7.979. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 6.984. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 8.427. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD7.979MRQ6.984+0.995
MRQ6.984TTM8.427-1.443
TTM8.427YOY6.958+1.469
TTM8.4275Y17.530-9.103
5Y17.53010Y37.593-20.063
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD7.9792.406+5.573
MRQ6.9842.582+4.402
TTM8.427-0.320+8.747
YOY6.9580.514+6.444
5Y17.5300.452+17.078
10Y37.5930.106+37.487
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 Hancock Whitney Corp 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 1.06 means the investor is paying $1.06 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Hancock Whitney Corp:

  • The EOD is 1.212. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.061. Based on the equity, the company is underpriced. +1
  • The TTM is 1.065. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.212MRQ1.061+0.151
MRQ1.061TTM1.065-0.005
TTM1.065YOY0.996+0.070
TTM1.0655Y0.997+0.069
5Y0.99710Y1.085-0.089
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD1.2120.450+0.762
MRQ1.0610.483+0.578
TTM1.0650.350+0.715
YOY0.9960.182+0.814
5Y0.9970.620+0.377
10Y1.0850.894+0.191
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 Hancock Whitney Corp.

4.8.1. Institutions holding Hancock Whitney Corp

Institutions are holding 85.038% of the shares of Hancock Whitney Corp.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30BlackRock Inc14.04660.01312088583-31798-0.2624
2024-09-30Vanguard Group Inc11.5220.009199158571578771.6179
2024-09-30Dimensional Fund Advisors, Inc.5.80380.0624994739145350.2919
2024-09-30State Street Corp4.99390.0094297776733161.7355
2024-09-30Macquarie Group Ltd2.7820.1322239417543410.1816
2024-09-30Wellington Management Company LLP2.50710.01932157606-4085-0.189
2024-09-30Geode Capital Management, LLC2.49780.00892149648302391.4268
2024-09-30Allspring Global Investments Holdings, LLC2.19190.14951886332-67356-3.4476
2024-09-30Fuller & Thaler Asset Management Inc2.16750.37471865316343661.8769
2024-09-30American Century Companies Inc1.69660.04341460063589504.2074
2024-09-30Northern Trust Corp1.39330.011199072-41671-3.3586
2024-09-30Charles Schwab Investment Management Inc1.34190.01131154835466224.207
2024-09-30AQR Capital Management LLC1.3110.0787112825239246253.3389
2024-09-30Hancock Whitney Corp1.24361.7646107028010570.0989
2024-06-30NORGES BANK1.11890.0069962906-1205-0.125
2024-09-30Goldman Sachs Group Inc1.08240.007793147927087641.0044
2024-09-30Millennium Management LLC1.07530.022592544814456618.5132
2024-09-30Bank of New York Mellon Corp0.99160.0081853378-145627-14.5772
2024-09-30Nuveen Asset Management, LLC0.89750.0111772353-1788-0.231
2024-09-30Boston Partners Global Investors, Inc0.81050.042169755212155821.104
Total 61.47522.784152905650+1057235+2.0%

4.9.2. Funds holding Hancock Whitney Corp

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-12-31iShares Core S&P Mid-Cap ETF3.26090.1616280634692920.3322
2024-11-30Vanguard Total Stock Mkt Idx Inv3.15470.00882714906-9827-0.3607
2024-12-31iShares Russell 2000 ETF2.72930.17872348888-9025-0.3828
2024-11-30Vanguard Small Cap Index2.53110.07672178264127500.5888
2024-09-30FullerThaler Behavioral Sm-Cp Eq R62.05370.87011767421360002.0792
2024-09-30FullerThaler Behavioral Small-Cap Equity2.05370.87031767421360002.0792
2024-11-30Allspring Special Small Cap Value A1.81531.6191156228800
2024-11-30Macquarie Small Cap Value A1.78121.87021532950-21300-1.3704
2024-11-30Vanguard Small Cap Value Index Inv1.71190.13821473242101810.6959
2024-12-31Avantis US Small Cap Value ETF1.5250.4758131237900
2024-11-30Vanguard Institutional Extnd Mkt Idx Tr1.48960.0625128195156870.4456
2024-11-30DFA US Small Cap Value I1.35370.3849116502400
2024-10-31Fidelity Small Cap Index1.03160.172188777326050.2943
2024-12-31SPDR® S&P Regional Banking ETF1.0220.948787956820920.2384
2024-12-31iShares Russell 2000 Value ETF0.95730.3657823857-23058-2.7226
2024-11-30DFA US Targeted Value I0.87020.30174890300
2024-11-30SPDR® S&P MIDCAP 400 ETF Trust0.81350.1631700095209563.0857
2024-11-30Macquarie VIP Small Cap Value Series Std0.69131.872659495000
2024-12-31Dimensional US Targeted Value ETF0.60650.26652196300
2024-12-31State St Russell Sm/Mid Cp® Indx NL Cl C0.60140.0627517528-7840-1.4923
Total 32.053910.868827585717+64513+0.2%

5.3. Insider Transactions

Insiders are holding 0.983% of the shares of Hancock Whitney Corp.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-07John M HairstonSELL1800059.44
2024-10-29Christine L PickeringSELL76352.4
2024-10-21Carleton Richard WilkinsSELL80050.95
2024-10-18Michael M AcharySELL843152.55
2024-07-29Frank E BertucciSELL205357.03
2024-05-01Cecil W Knight JrSELL84446.82
2024-04-30Christine L PickeringSELL130045.62
2024-02-22Christopher S ZilucaSELL363643.5
2024-01-25D Shane LoperSELL1769046.81
2024-01-22Joseph S ExniciosSELL985747.15
2024-01-19Joseph S ExniciosSELL404245.28
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  1,120,856-791,940328,916-156,712172,204463,856636,060-1,145,354-509,294
Net Working Capital  -607,979-10,202,337-10,810,316360,025-10,450,291-289,394-10,739,68516,226,6325,486,947



5.2. Latest Balance Sheet

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

Summary
Total Assets35,238,107
Total Liabilities31,063,420
Total Stockholder Equity4,174,687
 As reported
Total Liabilities 31,063,420
Total Stockholder Equity+ 4,174,687
Total Assets = 35,238,107

Assets

Total Assets35,238,107
Total Current Assets6,014,101
Long-term Assets9,155,212
Total Current Assets
Cash And Cash Equivalents 1,364,683
Short-term Investments 5,296,147
Net Receivables 148,078
Total Current Assets  (as reported)6,014,101
Total Current Assets  (calculated)6,808,908
+/- 794,807
Long-term Assets
Property Plant Equipment 384,707
Goodwill 855,453
Long Term Investments 7,769,780
Intangible Assets 37,430
Long-term Assets Other 107,842
Long-term Assets  (as reported)9,155,212
Long-term Assets  (calculated)9,155,212
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities527,154
Long-term Liabilities29,916,190
Total Stockholder Equity4,174,687
Total Current Liabilities
Short-term Debt 500,244
Short Long Term Debt 500,244
Accounts payable 26,910
Other Current Liabilities -527,154
Total Current Liabilities  (as reported)527,154
Total Current Liabilities  (calculated)500,244
+/- 26,910
Long-term Liabilities
Long term Debt 236,431
Capital Lease Obligations 118,714
Long-term Liabilities  (as reported)29,916,190
Long-term Liabilities  (calculated)355,145
+/- 29,561,045
Total Stockholder Equity
Common Stock309,513
Retained Earnings 2,617,584
Accumulated Other Comprehensive Income -475,496
Other Stockholders Equity 1,723,086
Total Stockholder Equity (as reported)4,174,687
Total Stockholder Equity (calculated)4,174,687
+/-0
Other
Capital Stock309,513
Cash and Short Term Investments 5,866,023
Common Stock Shares Outstanding 86,560
Liabilities and Stockholders Equity 35,238,107
Net Debt -509,294
Net Invested Capital 4,911,362
Net Working Capital 5,486,947
Property Plant and Equipment Gross 789,520
Short Long Term Debt Total 855,389



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-31
> Total Assets 
0
0
0
980,600
965,400
1,076,800
1,378,000
1,405,000
1,456,100
1,464,800
1,529,200
1,554,500
1,649,000
1,657,200
1,677,100
1,735,200
1,787,400
1,787,500
1,781,900
1,821,100
1,862,700
1,931,100
1,974,200
1,940,800
2,201,200
2,207,200
2,220,000
2,234,300
2,234,300
2,276,400
2,285,100
2,289,600
2,444,200
2,442,400
2,430,900
2,538,000
2,692,200
2,716,200
2,737,400
2,814,700
3,066,600
2,998,800
2,953,200
2,991,874
3,016,486
2,991,678
3,002,162
3,013,430
3,013,430
3,256,096
3,634,948
3,679,845
3,679,845
3,875,380
3,971,754
3,973,147
4,153,186
4,133,052
4,142,520
4,150,358
4,365,666
4,464,937
4,491,649
4,664,726
4,769,016
4,789,065
4,913,490
5,950,187
6,256,589
6,155,192
6,121,665
5,964,565
5,845,114
5,874,806
5,906,053
6,055,979
6,425,113
6,270,116
6,744,762
7,167,254
7,097,484
7,047,315
6,805,050
8,697,083
8,565,480
8,500,018
8,239,362
8,138,327
8,311,034
19,757,545
19,415,689
19,774,096
19,291,097
18,778,707
18,523,046
19,464,485
19,064,123
18,934,301
18,801,846
19,009,251
19,004,170
19,349,431
19,985,950
20,747,266
20,724,511
21,538,405
21,608,150
22,839,459
22,809,370
23,063,790
23,108,730
23,975,302
25,485,026
26,630,569
26,816,755
27,336,086
27,297,337
27,925,447
28,098,175
28,235,907
28,490,231
28,761,863
30,543,549
30,600,757
31,761,693
33,215,400
33,193,324
33,638,602
35,072,643
35,098,709
35,318,308
36,531,205
36,317,291
34,637,525
34,567,242
35,183,825
37,547,083
36,210,148
36,298,301
35,718,911
35,247,119
35,412,291
35,238,107
35,238,10735,412,29135,247,11935,718,91136,298,30136,210,14837,547,08335,183,82534,567,24234,637,52536,317,29136,531,20535,318,30835,098,70935,072,64333,638,60233,193,32433,215,40031,761,69330,600,75730,543,54928,761,86328,490,23128,235,90728,098,17527,925,44727,297,33727,336,08626,816,75526,630,56925,485,02623,975,30223,108,73023,063,79022,809,37022,839,45921,608,15021,538,40520,724,51120,747,26619,985,95019,349,43119,004,17019,009,25118,801,84618,934,30119,064,12319,464,48518,523,04618,778,70719,291,09719,774,09619,415,68919,757,5458,311,0348,138,3278,239,3628,500,0188,565,4808,697,0836,805,0507,047,3157,097,4847,167,2546,744,7626,270,1166,425,1136,055,9795,906,0535,874,8065,845,1145,964,5656,121,6656,155,1926,256,5895,950,1874,913,4904,789,0654,769,0164,664,7264,491,6494,464,9374,365,6664,150,3584,142,5204,133,0524,153,1863,973,1473,971,7543,875,3803,679,8453,679,8453,634,9483,256,0963,013,4303,013,4303,002,1622,991,6783,016,4862,991,8742,953,2002,998,8003,066,6002,814,7002,737,4002,716,2002,692,2002,538,0002,430,9002,442,4002,444,2002,289,6002,285,1002,276,4002,234,3002,234,3002,220,0002,207,2002,201,2001,940,8001,974,2001,931,1001,862,7001,821,1001,781,9001,787,5001,787,4001,735,2001,677,1001,657,2001,649,0001,554,5001,529,2001,464,8001,456,1001,405,0001,378,0001,076,800965,400980,600000
   > Total Current Assets 
0
0
0
68,300
72,900
76,100
99,000
90,700
97,500
114,400
102,500
97,700
123,100
103,200
103,400
119,700
105,300
110,700
120,300
106,200
120,000
111,000
131,100
133,400
136,200
143,000
159,700
0
145,300
167,500
164,600
142,600
150,000
160,400
144,300
136,200
137,300
151,300
143,400
2,741,500
2,966,900
2,896,200
2,850,400
2,892,354
2,918,369
2,895,351
2,908,644
2,921,037
2,921,037
3,164,319
3,517,203
3,559,669
3,559,669
3,751,506
3,848,034
2,361,739
2,363,944
2,452,167
2,590,201
2,741,746
2,878,143
2,948,927
2,998,456
3,212,317
3,218,582
3,251,099
3,442,151
3,839,341
3,817,436
3,844,363
3,623,846
3,847,721
3,799,748
4,003,743
3,960,380
4,107,217
4,385,992
4,187,468
4,676,882
4,847,850
4,679,406
4,802,454
4,677,616
6,587,394
6,384,940
6,429,365
6,187,474
6,089,422
6,118,880
13,809,255
13,450,477
13,909,572
13,564,644
13,146,318
13,161,130
14,451,875
13,117,963
13,355,327
13,434,620
13,758,333
14,002,240
14,490,401
14,904,144
15,768,425
15,470,248
15,968,818
15,943,997
17,269,921
17,046,607
17,172,416
17,188,246
17,887,612
19,305,928
19,754,429
19,991,130
20,277,880
20,202,463
20,649,838
20,874,300
21,324,532
21,557,960
21,684,460
22,664,929
22,904,952
23,935,840
25,386,602
24,691,341
24,768,614
25,644,288
25,076,990
7,628,115
7,104,916
7,067,855
6,578,827
6,168,336
6,610,723
2,288,149
674,163
817,949
1,452,086
1,063,961
1,293,613
6,014,101
6,014,1011,293,6131,063,9611,452,086817,949674,1632,288,1496,610,7236,168,3366,578,8277,067,8557,104,9167,628,11525,076,99025,644,28824,768,61424,691,34125,386,60223,935,84022,904,95222,664,92921,684,46021,557,96021,324,53220,874,30020,649,83820,202,46320,277,88019,991,13019,754,42919,305,92817,887,61217,188,24617,172,41617,046,60717,269,92115,943,99715,968,81815,470,24815,768,42514,904,14414,490,40114,002,24013,758,33313,434,62013,355,32713,117,96314,451,87513,161,13013,146,31813,564,64413,909,57213,450,47713,809,2556,118,8806,089,4226,187,4746,429,3656,384,9406,587,3944,677,6164,802,4544,679,4064,847,8504,676,8824,187,4684,385,9924,107,2173,960,3804,003,7433,799,7483,847,7213,623,8463,844,3633,817,4363,839,3413,442,1513,251,0993,218,5823,212,3172,998,4562,948,9272,878,1432,741,7462,590,2012,452,1672,363,9442,361,7393,848,0343,751,5063,559,6693,559,6693,517,2033,164,3192,921,0372,921,0372,908,6442,895,3512,918,3692,892,3542,850,4002,896,2002,966,9002,741,500143,400151,300137,300136,200144,300160,400150,000142,600164,600167,500145,3000159,700143,000136,200133,400131,100111,000120,000106,200120,300110,700105,300119,700103,400103,200123,10097,700102,500114,40097,50090,70099,00076,10072,90068,300000
       Cash And Cash Equivalents 
0
0
0
56,900
58,600
62,800
83,400
76,200
82,200
98,600
86,100
80,900
106,300
86,700
87,100
104,400
89,200
96,200
105,500
92,400
105,400
95,700
114,600
116,300
118,900
124,700
139,600
125,900
125,900
148,100
145,500
122,400
130,300
140,100
124,600
115,200
116,600
128,700
121,400
161,400
154,700
133,500
137,800
156,838
144,948
150,229
153,841
134,257
134,257
137,949
155,565
173,241
173,241
167,387
158,242
192,055
185,090
182,736
167,387
183,636
170,099
174,160
165,953
163,923
160,926
153,386
203,924
278,362
266,397
218,812
209,622
200,311
187,297
195,946
167,422
191,175
198,081
190,571
181,057
211,130
201,061
264,285
159,258
786,795
730,235
789,521
606,034
503,753
637,910
1,353,274
1,258,515
1,622,169
1,365,628
1,041,349
733,255
1,947,476
775,919
840,646
872,310
615,676
694,346
863,951
799,577
1,158,031
848,761
921,739
513,732
868,545
442,292
465,845
457,900
449,924
383,766
490,802
439,203
479,105
315,148
458,835
447,244
493,951
523,426
515,917
515,667
542,065
1,352,869
1,294,981
1,262,678
1,859,658
2,847,334
2,704,922
3,590,205
4,231,378
3,835,972
1,484,012
850,811
887,791
594,372
563,736
541,351
1,187,848
852,886
1,082,044
1,364,683
1,364,6831,082,044852,8861,187,848541,351563,736594,372887,791850,8111,484,0123,835,9724,231,3783,590,2052,704,9222,847,3341,859,6581,262,6781,294,9811,352,869542,065515,667515,917523,426493,951447,244458,835315,148479,105439,203490,802383,766449,924457,900465,845442,292868,545513,732921,739848,7611,158,031799,577863,951694,346615,676872,310840,646775,9191,947,476733,2551,041,3491,365,6281,622,1691,258,5151,353,274637,910503,753606,034789,521730,235786,795159,258264,285201,061211,130181,057190,571198,081191,175167,422195,946187,297200,311209,622218,812266,397278,362203,924153,386160,926163,923165,953174,160170,099183,636167,387182,736185,090192,055158,242167,387173,241173,241155,565137,949134,257134,257153,841150,229144,948156,838137,800133,500154,700161,400121,400128,700116,600115,200124,600140,100130,300122,400145,500148,100125,900125,900139,600124,700118,900116,300114,60095,700105,40092,400105,50096,20089,200104,40087,10086,700106,30080,90086,10098,60082,20076,20083,40062,80058,60056,900000
       Short-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
62,877
0
0
0
100,433
0
0
0
47,257
0
0
0
11,288
0
0
0
150,261
0
0
0
410,226
0
0
0
222,439
1,820,772
1,615,473
1,680,216
126,281
1,763,269
1,805,323
133,270
362,895
428,671
379,064
359,555
214,771
139,941
99,998
575,506
274,974
759,644
977,060
895,235
955,325
1,008,505
650,470
320,057
1,500,188
475,677
442,917
462,313
268,839
280,373
440,688
471,558
802,948
515,797
598,455
194,414
565,555
151,551
153,159
128,920
78,177
51,273
126,428
111,725
92,384
61,541
104,210
108,074
111,094
163,762
151,062
49,513
110,229
876,314
760,194
779,057
1,333,786
2,339,111
2,203,785
3,062,781
3,830,635
3,133,010
871,196
261,665
324,060
2,288,149
674,163
817,949
4,915,195
4,905,423
4,965,214
5,296,147
5,296,1474,965,2144,905,4234,915,195817,949674,1632,288,149324,060261,665871,1963,133,0103,830,6353,062,7812,203,7852,339,1111,333,786779,057760,194876,314110,22949,513151,062163,762111,094108,074104,21061,54192,384111,725126,42851,27378,177128,920153,159151,551565,555194,414598,455515,797802,948471,558440,688280,373268,839462,313442,917475,6771,500,188320,057650,4701,008,505955,325895,235977,060759,644274,974575,50699,998139,941214,771359,555379,064428,671362,895133,2701,805,3231,763,269126,2811,680,2161,615,4731,820,772222,439000410,226000150,26100011,28800047,257000100,43300062,87700000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
11,400
14,300
13,300
15,600
14,500
15,300
15,800
16,400
16,800
16,800
16,500
16,300
15,300
16,100
14,500
14,800
13,800
14,600
15,300
16,500
17,100
17,300
18,300
20,100
19,400
19,400
19,400
19,100
20,200
19,700
20,300
19,700
21,000
20,700
22,600
22,000
23,800
23,900
24,100
23,000
23,805
22,370
23,758
23,416
25,585
25,585
27,347
29,331
27,860
27,860
28,553
26,234
25,480
25,930
23,844
23,146
23,125
21,324
23,879
21,559
80,539
77,903
78,072
83,518
84,498
83,790
75,837
80,088
71,026
70,518
68,942
66,585
69,944
62,177
62,737
58,773
33,067
30,102
30,694
29,494
361,074
360,731
361,587
356,886
359,293
371,294
339,124
274,553
266,858
52,821
49,313
47,607
223,460
199,121
199,815
166,135
156,811
146,191
134,514
126,070
107,773
98,370
85,601
83,816
83,936
83,276
78,680
77,030
82,106
84,295
79,021
78,011
82,191
80,812
80,982
87,567
86,681
94,404
88,391
93,038
92,037
96,167
122,605
112,686
205,569
108,290
100,865
99,314
225,030
98,873
101,172
111,907
166,891
141,704
141,442
152,437
214,940
159,095
154,394
148,078
148,078154,394159,095214,940152,437141,442141,704166,891111,907101,17298,873225,03099,314100,865108,290205,569112,686122,60596,16792,03793,03888,39194,40486,68187,56780,98280,81282,19178,01179,02184,29582,10677,03078,68083,27683,93683,81685,60198,370107,773126,070134,514146,191156,811166,135199,815199,121223,46047,60749,31352,821266,858274,553339,124371,294359,293356,886361,587360,731361,07429,49430,69430,10233,06758,77362,73762,17769,94466,58568,94270,51871,02680,08875,83783,79084,49883,51878,07277,90380,53921,55923,87921,32423,12523,14623,84425,93025,48026,23428,55327,86027,86029,33127,34725,58525,58523,41623,75822,37023,80523,00024,10023,90023,80022,00022,60020,70021,00019,70020,30019,70020,20019,10019,40019,40019,40020,10018,30017,30017,10016,50015,30014,60013,80014,80014,50016,10015,30016,30016,50016,80016,80016,40015,80015,30014,50015,60013,30014,30011,400000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,556,300
2,788,300
2,738,600
2,689,600
2,711,710
2,751,051
2,721,364
2,731,387
0
2,761,195
2,999,023
3,332,307
0
3,358,567
3,555,566
3,663,558
2,144,204
2,152,924
2,245,587
2,399,668
2,534,985
2,686,720
2,750,888
2,810,944
2,967,855
2,979,753
3,019,641
3,154,709
3,476,481
3,467,249
3,549,714
3,334,136
3,576,384
3,541,933
3,738,855
3,726,373
3,846,098
4,125,734
3,934,160
4,437,052
4,603,653
4,019,572
4,128,411
4,129,309
5,224,754
5,154,033
5,178,259
5,079,561
4,951,402
4,824,680
12,116,857
11,917,409
12,020,545
11,137,690
11,405,186
12,060,211
10,232,497
9,289,384
9,716,199
10,938,055
11,564,074
11,790,755
12,158,535
12,316,087
12,842,456
12,697,509
12,810,344
13,177,612
14,224,036
14,371,573
14,319,079
14,238,636
14,838,674
16,339,106
16,390,224
16,618,638
16,805,715
16,890,855
17,128,348
17,421,304
18,052,863
18,259,050
18,289,684
18,506,567
17,595,546
17,592,808
19,036,874
17,668,662
16,704,060
16,058,016
14,970,782
3,738,727
-4,338,190
3,985,221
4,908,185
1,011,692
1,102,059
3,080,741
1,440,277
1,573,046
1,452,086
1,063,961
1,293,613
50,091
50,0911,293,6131,063,9611,452,0861,573,0461,440,2773,080,7411,102,0591,011,6924,908,1853,985,221-4,338,1903,738,72714,970,78216,058,01616,704,06017,668,66219,036,87417,592,80817,595,54618,506,56718,289,68418,259,05018,052,86317,421,30417,128,34816,890,85516,805,71516,618,63816,390,22416,339,10614,838,67414,238,63614,319,07914,371,57314,224,03613,177,61212,810,34412,697,50912,842,45612,316,08712,158,53511,790,75511,564,07410,938,0559,716,1999,289,38410,232,49712,060,21111,405,18611,137,69012,020,54511,917,40912,116,8574,824,6804,951,4025,079,5615,178,2595,154,0335,224,7544,129,3094,128,4114,019,5724,603,6534,437,0523,934,1604,125,7343,846,0983,726,3733,738,8553,541,9333,576,3843,334,1363,549,7143,467,2493,476,4813,154,7093,019,6412,979,7532,967,8552,810,9442,750,8882,686,7202,534,9852,399,6682,245,5872,152,9242,144,2043,663,5583,555,5663,358,56703,332,3072,999,0232,761,19502,731,3872,721,3642,751,0512,711,7102,689,6002,738,6002,788,3002,556,300000000000000000000000000000000000000000
   > Long-term Assets 
0
0
0
383,800
433,400
397,000
512,100
463,400
513,500
569,900
602,100
641,700
717,600
758,400
124,600
756,500
127,900
125,000
148,600
764,100
798,600
871,400
910,200
887,600
914,200
952,700
968,900
0
887,000
954,700
936,400
942,000
1,007,100
1,010,800
1,040,700
1,122,800
1,221,000
1,263,400
1,264,300
73,200
99,700
102,600
102,800
99,520
98,117
96,327
93,518
0
92,393
91,777
117,745
120,176
120,176
123,874
123,720
1,611,408
1,789,242
1,680,885
1,552,319
1,408,612
1,487,523
1,516,010
1,493,193
1,452,409
1,550,434
1,537,966
1,471,339
2,110,846
2,439,153
2,310,829
2,497,819
2,116,844
2,045,366
1,871,063
1,945,673
1,948,762
2,039,121
2,082,648
2,067,880
2,319,404
2,418,078
2,244,861
2,127,434
2,109,689
2,180,540
2,070,653
2,051,888
2,048,905
2,192,154
5,948,290
5,965,212
5,864,524
5,726,453
5,632,389
5,363,000
5,012,610
5,946,160
5,578,974
5,367,226
5,250,918
5,001,930
4,859,030
5,081,806
4,978,841
5,254,263
5,569,587
5,664,153
5,569,538
5,762,763
5,891,374
5,920,484
6,087,690
6,179,098
6,876,140
6,825,625
7,058,206
7,094,874
7,275,609
7,223,875
6,911,375
6,932,271
7,077,403
7,878,620
7,695,805
7,825,853
7,828,798
8,501,983
8,869,988
9,428,355
10,021,719
9,687,194
10,013,473
12,990,367
1,476,033
1,554,082
9,836,585
11,587,366
9,775,417
9,636,812
34,266,825
34,183,158
34,118,678
9,155,212
9,155,21234,118,67834,183,15834,266,8259,636,8129,775,41711,587,3669,836,5851,554,0821,476,03312,990,36710,013,4739,687,19410,021,7199,428,3558,869,9888,501,9837,828,7987,825,8537,695,8057,878,6207,077,4036,932,2716,911,3757,223,8757,275,6097,094,8747,058,2066,825,6256,876,1406,179,0986,087,6905,920,4845,891,3745,762,7635,569,5385,664,1535,569,5875,254,2634,978,8415,081,8064,859,0305,001,9305,250,9185,367,2265,578,9745,946,1605,012,6105,363,0005,632,3895,726,4535,864,5245,965,2125,948,2902,192,1542,048,9052,051,8882,070,6532,180,5402,109,6892,127,4342,244,8612,418,0782,319,4042,067,8802,082,6482,039,1211,948,7621,945,6731,871,0632,045,3662,116,8442,497,8192,310,8292,439,1532,110,8461,471,3391,537,9661,550,4341,452,4091,493,1931,516,0101,487,5231,408,6121,552,3191,680,8851,789,2421,611,408123,720123,874120,176120,176117,74591,77792,393093,51896,32798,11799,520102,800102,60099,70073,2001,264,3001,263,4001,221,0001,122,8001,040,7001,010,8001,007,100942,000936,400954,700887,0000968,900952,700914,200887,600910,200871,400798,600764,100148,600125,000127,900756,500124,600758,400717,600641,700602,100569,900513,500463,400512,100397,000433,400383,800000
       Property Plant Equipment 
0
0
0
25,700
25,300
30,400
35,300
34,200
33,300
35,300
35,800
36,100
35,900
36,700
38,200
35,100
35,200
35,300
35,700
35,000
34,700
35,000
34,900
34,800
39,800
39,200
38,700
38,700
38,700
38,600
38,500
40,400
41,500
41,300
41,700
42,800
42,700
45,800
47,100
46,800
53,100
56,900
57,900
55,008
54,573
53,751
51,852
51,636
51,636
52,831
68,526
66,266
66,266
70,255
70,288
71,355
71,870
72,706
73,458
73,332
72,313
73,227
74,351
79,848
80,988
81,252
74,957
79,386
89,013
106,146
123,709
140,554
152,497
182,246
192,719
200,566
203,563
205,601
206,151
205,912
205,537
201,666
198,998
203,133
203,558
207,574
211,287
209,919
239,425
522,008
524,265
505,387
482,620
477,806
483,713
477,864
476,353
474,958
450,233
432,346
425,638
414,783
407,987
398,384
399,762
383,686
380,809
377,015
371,319
366,402
363,656
361,612
374,112
365,345
365,145
333,663
334,254
336,513
343,833
353,668
471,652
473,617
496,532
490,232
494,447
495,249
498,749
491,207
484,439
454,905
448,973
452,548
454,330
450,675
446,671
425,489
425,556
432,933
416,827
407,438
397,893
387,843
384,707
384,707387,843397,893407,438416,827432,933425,556425,489446,671450,675454,330452,548448,973454,905484,439491,207498,749495,249494,447490,232496,532473,617471,652353,668343,833336,513334,254333,663365,145365,345374,112361,612363,656366,402371,319377,015380,809383,686399,762398,384407,987414,783425,638432,346450,233474,958476,353477,864483,713477,806482,620505,387524,265522,008239,425209,919211,287207,574203,558203,133198,998201,666205,537205,912206,151205,601203,563200,566192,719182,246152,497140,554123,709106,14689,01379,38674,95781,25280,98879,84874,35173,22772,31373,33273,45872,70671,87071,35570,28870,25566,26666,26668,52652,83151,63651,63651,85253,75154,57355,00857,90056,90053,10046,80047,10045,80042,70042,80041,70041,30041,50040,40038,50038,60038,70038,70038,70039,20039,80034,80034,90035,00034,70035,00035,70035,30035,20035,10038,20036,70035,90036,10035,80035,30033,30034,20035,30030,40025,30025,700000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
49,122
0
0
0
49,100
49,400
49,400
49,100
49,100
54,510
56,474
56,474
55,409
55,409
55,409
56,713
61,418
61,418
59,060
59,708
62,277
62,277
62,277
62,277
62,277
62,277
62,277
62,277
62,277
62,277
62,277
62,277
62,277
62,277
61,631
61,631
61,631
61,631
629,688
629,688
651,162
647,216
628,877
628,877
628,877
625,675
625,675
625,675
625,675
625,675
621,193
621,193
621,193
621,193
621,193
621,193
621,193
621,193
621,193
621,193
621,193
716,761
740,265
739,403
745,523
745,523
745,523
791,157
790,972
792,084
792,084
861,291
855,453
855,453
855,453
855,453
855,453
855,453
855,453
855,453
855,453
855,453
855,453
855,453
855,453
855,453
855,453
855,453
855,453
855,453
855,453
855,453
855,453855,453855,453855,453855,453855,453855,453855,453855,453855,453855,453855,453855,453855,453855,453855,453855,453855,453855,453855,453861,291792,084792,084790,972791,157745,523745,523745,523739,403740,265716,761621,193621,193621,193621,193621,193621,193621,193621,193621,193621,193621,193625,675625,675625,675625,675625,675628,877628,877628,877647,216651,162629,688629,68861,63161,63161,63161,63162,27762,27762,27762,27762,27762,27762,27762,27762,27762,27762,27762,27762,27762,27759,70859,06061,41861,41856,71355,40955,40955,40956,47456,47454,51049,10049,10049,40049,40049,10000049,122000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,897,033
4,754,087
11,203,727
11,048,701
0
0
0
0
13,160,254
13,188,538
13,269,012
2,684,526
2,635,867
2,442,846
0
2,266,058
2,186,541
2,302,246
2,315,622
2,399,849
2,390,822
2,542,372
2,539,855
2,470,977
2,534,284
2,523,395
2,901,241
2,792,510
3,017,376
3,036,255
3,168,247
3,098,305
3,007,697
2,923,879
2,971,417
2,930,851
1,623,873
1,548,081
1,814,077
1,512,527
1,493,233
1,500,019
10,836,918
11,371,403
12,383,084
11,614,105
9,402,589
8,366,199
8,732,596
10,678,833
8,869,842
8,734,050
7,690,243
7,559,182
7,535,836
7,769,780
7,769,7807,535,8367,559,1827,690,2438,734,0508,869,84210,678,8338,732,5968,366,1999,402,58911,614,10512,383,08411,371,40310,836,9181,500,0191,493,2331,512,5271,814,0771,548,0811,623,8732,930,8512,971,4172,923,8793,007,6973,098,3053,168,2473,036,2553,017,3762,792,5102,901,2412,523,3952,534,2842,470,9772,539,8552,542,3722,390,8222,399,8492,315,6222,302,2462,186,5412,266,05802,442,8462,635,8672,684,52613,269,01213,188,53813,160,254000011,048,70111,203,7274,754,0874,897,033000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
43,544
42,576
41,666
40,757
39,848
38,946
49,219
53,910
53,807
53,619
53,432
53,244
55,746
58,657
57,938
57,231
65,706
70,055
69,248
70,192
70,207
69,237
73,216
72,199
71,527
70,891
70,714
72,632
9,820
9,336
8,827
8,298
7,865
7,175
6,759
6,363
6,053
5,697
5,315
16,546
15,791
14,779
14,108
13,496
12,591
222,621
836,112
211,075
202,772
205,249
197,139
189,409
181,853
174,423
167,116
159,773
152,734
145,825
139,256
132,810
125,404
119,256
113,229
107,538
102,414
97,409
92,523
87,757
86,952
101,694
96,525
90,640
85,021
79,700
101,438
96,151
91,013
85,967
116,078
106,807
101,463
96,293
91,505
86,892
82,473
78,228
74,146
70,226
66,479
62,892
59,464
56,193
53,080
50,122
47,309
44,637
42,111
39,722
37,430
37,43039,72242,11144,63747,30950,12253,08056,19359,46462,89266,47970,22674,14678,22882,47386,89291,50596,293101,463106,807116,07885,96791,01396,151101,43879,70085,02190,64096,525101,69486,95287,75792,52397,409102,414107,538113,229119,256125,404132,810139,256145,825152,734159,773167,116174,423181,853189,409197,139205,249202,772211,075836,112222,62112,59113,49614,10814,77915,79116,5465,3155,6976,0536,3636,7597,1757,8658,2988,8279,3369,82072,63270,71470,89171,52772,19973,21669,23770,20770,19269,24870,05565,70657,23157,93858,65755,74653,24453,43253,61953,80753,91049,21938,94639,84840,75741,66642,57643,54400000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,768,721
5,912,947
6,530,021
6,409,406
7,318,391
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000007,318,3916,409,4066,530,0215,912,9475,768,721000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
0
0
528,500
459,100
603,700
766,900
850,900
845,100
780,500
824,600
815,100
808,300
795,600
1,449,100
859,000
1,554,200
1,551,800
1,513,000
950,800
944,100
948,700
932,900
919,800
1,150,800
1,111,500
1,091,400
2,234,300
1,202,000
1,154,200
1,184,100
1,205,000
1,287,100
1,271,200
1,245,900
1,279,000
1,333,900
1,301,500
1,329,700
0
0
0
0
0
1,232,302
1,178,797
1,147,308
1,095,808
1,173,424
1,292,457
1,502,869
1,489,713
1,564,246
1,699,758
1,616,690
5,584,555
5,942,428
5,813,937
5,694,839
5,558,970
5,853,189
5,980,947
5,984,842
6,117,135
6,319,450
6,327,031
6,384,829
8,061,033
8,695,742
8,466,021
8,619,484
8,081,409
7,890,480
7,745,869
7,851,726
8,004,741
8,464,234
8,352,764
8,812,642
9,486,658
9,515,562
9,292,176
8,932,484
10,806,772
10,746,020
10,570,671
10,291,250
10,187,232
10,503,188
25,705,835
25,380,901
25,638,620
25,017,550
24,411,096
-1,084
24,477,095
25,010,283
24,513,275
24,169,072
24,260,169
24,006,100
24,208,461
25,067,756
25,726,107
25,978,774
27,107,992
27,272,303
28,408,997
28,572,133
28,955,164
29,029,214
30,062,992
31,664,124
33,506,709
33,642,380
34,394,292
34,392,211
35,201,056
35,322,050
35,147,282
35,422,502
35,839,266
38,422,169
38,296,562
31,761,693
33,215,400
33,193,324
33,638,602
35,072,643
35,098,709
18,002,999
19,412,816
16,259,069
26,582,665
26,844,824
18,736,517
23,671,568
25,760,568
25,843,540
0
0
0
20,068,794
20,068,79400025,843,54025,760,56823,671,56818,736,51726,844,82426,582,66516,259,06919,412,81618,002,99935,098,70935,072,64333,638,60233,193,32433,215,40031,761,69338,296,56238,422,16935,839,26635,422,50235,147,28235,322,05035,201,05634,392,21134,394,29233,642,38033,506,70931,664,12430,062,99229,029,21428,955,16428,572,13328,408,99727,272,30327,107,99225,978,77425,726,10725,067,75624,208,46124,006,10024,260,16924,169,07224,513,27525,010,28324,477,095-1,08424,411,09625,017,55025,638,62025,380,90125,705,83510,503,18810,187,23210,291,25010,570,67110,746,02010,806,7728,932,4849,292,1769,515,5629,486,6588,812,6428,352,7648,464,2348,004,7417,851,7267,745,8697,890,4808,081,4098,619,4848,466,0218,695,7428,061,0336,384,8296,327,0316,319,4506,117,1355,984,8425,980,9475,853,1895,558,9705,694,8395,813,9375,942,4285,584,5551,616,6901,699,7581,564,2461,489,7131,502,8691,292,4571,173,4241,095,8081,147,3081,178,7971,232,302000001,329,7001,301,5001,333,9001,279,0001,245,9001,271,2001,287,1001,205,0001,184,1001,154,2001,202,0002,234,3001,091,4001,111,5001,150,800919,800932,900948,700944,100950,8001,513,0001,551,8001,554,200859,0001,449,100795,600808,300815,100824,600780,500845,100850,900766,900603,700459,100528,500000
> Total Liabilities 
0
0
0
905,100
888,300
998,900
1,298,200
1,324,700
1,373,800
1,380,700
1,442,500
1,440,700
1,531,800
1,536,800
1,553,000
1,607,000
1,654,500
1,650,100
1,639,900
1,677,300
1,715,600
1,768,900
1,807,900
1,770,900
1,991,100
1,992,200
2,000,400
2,010,100
2,010,100
2,042,000
2,044,800
2,027,700
2,173,100
2,165,900
2,147,400
2,249,400
2,398,600
2,417,000
2,453,200
2,528,000
2,760,000
2,693,600
2,641,900
2,681,447
2,699,129
2,667,258
2,667,574
2,672,040
2,672,040
2,899,558
3,230,100
3,275,228
3,275,228
3,448,552
3,544,416
3,548,565
3,723,352
3,698,508
3,714,388
3,715,477
3,918,097
4,031,430
4,031,706
4,200,144
4,309,465
4,308,625
4,444,431
5,472,772
5,767,146
5,662,932
5,579,564
5,406,155
5,283,506
5,325,108
5,348,078
5,501,792
5,847,685
5,696,711
6,143,927
6,557,755
6,472,141
6,416,541
6,150,298
7,859,420
7,714,677
7,638,736
7,373,582
7,281,779
7,253,335
17,371,232
16,989,027
17,406,933
16,915,894
16,379,345
16,088,558
17,011,207
16,587,023
16,588,961
16,445,404
16,584,182
16,541,636
16,856,849
17,476,608
18,274,864
18,299,413
19,108,365
19,154,589
20,426,316
20,388,330
20,600,425
20,619,603
21,255,534
22,721,404
23,816,607
23,953,480
24,451,137
24,401,299
24,995,892
25,119,297
25,154,567
25,299,656
25,442,948
26,957,169
27,133,072
28,340,629
29,899,243
29,817,680
30,199,577
31,655,740
31,535,808
31,688,542
32,860,853
32,866,340
31,287,802
31,386,803
31,841,197
34,015,851
32,655,672
32,797,298
31,915,250
31,393,683
31,491,573
31,063,420
31,063,42031,491,57331,393,68331,915,25032,797,29832,655,67234,015,85131,841,19731,386,80331,287,80232,866,34032,860,85331,688,54231,535,80831,655,74030,199,57729,817,68029,899,24328,340,62927,133,07226,957,16925,442,94825,299,65625,154,56725,119,29724,995,89224,401,29924,451,13723,953,48023,816,60722,721,40421,255,53420,619,60320,600,42520,388,33020,426,31619,154,58919,108,36518,299,41318,274,86417,476,60816,856,84916,541,63616,584,18216,445,40416,588,96116,587,02317,011,20716,088,55816,379,34516,915,89417,406,93316,989,02717,371,2327,253,3357,281,7797,373,5827,638,7367,714,6777,859,4206,150,2986,416,5416,472,1416,557,7556,143,9275,696,7115,847,6855,501,7925,348,0785,325,1085,283,5065,406,1555,579,5645,662,9325,767,1465,472,7724,444,4314,308,6254,309,4654,200,1444,031,7064,031,4303,918,0973,715,4773,714,3883,698,5083,723,3523,548,5653,544,4163,448,5523,275,2283,275,2283,230,1002,899,5582,672,0402,672,0402,667,5742,667,2582,699,1292,681,4472,641,9002,693,6002,760,0002,528,0002,453,2002,417,0002,398,6002,249,4002,147,4002,165,9002,173,1002,027,7002,044,8002,042,0002,010,1002,010,1002,000,4001,992,2001,991,1001,770,9001,807,9001,768,9001,715,6001,677,3001,639,9001,650,1001,654,5001,607,0001,553,0001,536,8001,531,8001,440,7001,442,5001,380,7001,373,8001,324,7001,298,200998,900888,300905,100000
   > Total Current Liabilities 
0
0
0
500
500
500
500
500
500
500
500
500
500
0
0
0
0
0
0
0
1,712,000
1,765,000
1,804,000
1,842,000
1,988,000
1,989,000
1,997,000
2,008,000
2,008,000
2,040,000
2,043,000
2,027,000
2,172,000
2,165,000
2,146,000
2,248,000
2,398,000
2,417,000
2,453,000
2,528,000
2,760,000
2,691,000
2,639,000
2,678,000
2,697,000
2,665,000
2,666,000
2,670,000
2,670,000
2,898,000
3,178,000
3,223,000
3,223,000
3,398,000
3,493,000
3,498,000
3,672,000
3,648,000
3,663,000
9,400
3,868,000
3,981,000
3,982,000
4,150,000
4,259,000
4,259,000
4,394,000
5,423,000
5,717,000
5,663,000
5,580,000
5,406,000
5,284,000
5,325,000
5,348,000
5,501,000
5,847,000
5,696,000
6,143,000
6,557,000
6,471,000
100,000
47,000
30,805
7,714,000
7,639,000
7,374,000
7,282,000
7,253,000
16,980
14,352
1,052,738
859,382
839,151
755,160
643,947
728,911
832,876
788,473
662,313
718,548
1,067,754
1,177,472
1,155,777
761,859
1,084,727
1,056,269
1,430,253
1,109,242
1,103,747
1,085,875
1,234,980
2,132,408
1,818,931
1,746,165
1,712,570
1,463,898
2,328,335
2,292,633
1,601,395
1,406,766
1,660,658
2,126,771
2,725,072
2,684,796
1,765,387
1,914,231
1,671,828
1,657,004
1,519,809
1,748,288
1,668,164
1,620,302
630,011
1,662,798
1,881,206
3,519,497
1,629,538
1,425,928
12,262,402
11,514,252
12,033,298
527,154
527,15412,033,29811,514,25212,262,4021,425,9281,629,5383,519,4971,881,2061,662,798630,0111,620,3021,668,1641,748,2881,519,8091,657,0041,671,8281,914,2311,765,3872,684,7962,725,0722,126,7711,660,6581,406,7661,601,3952,292,6332,328,3351,463,8981,712,5701,746,1651,818,9312,132,4081,234,9801,085,8751,103,7471,109,2421,430,2531,056,2691,084,727761,8591,155,7771,177,4721,067,754718,548662,313788,473832,876728,911643,947755,160839,151859,3821,052,73814,35216,9807,253,0007,282,0007,374,0007,639,0007,714,00030,80547,000100,0006,471,0006,557,0006,143,0005,696,0005,847,0005,501,0005,348,0005,325,0005,284,0005,406,0005,580,0005,663,0005,717,0005,423,0004,394,0004,259,0004,259,0004,150,0003,982,0003,981,0003,868,0009,4003,663,0003,648,0003,672,0003,498,0003,493,0003,398,0003,223,0003,223,0003,178,0002,898,0002,670,0002,670,0002,666,0002,665,0002,697,0002,678,0002,639,0002,691,0002,760,0002,528,0002,453,0002,417,0002,398,0002,248,0002,146,0002,165,0002,172,0002,027,0002,043,0002,040,0002,008,0002,008,0001,997,0001,989,0001,988,0001,842,0001,804,0001,765,0001,712,0000000000500500500500500500500500500500000
       Short-term Debt 
0
0
0
500
500
500
500
500
500
500
500
500
500
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
50,000
0
47,000
154,964
0
0
0
0
0
0
0
0
0
0
0
0
9,400
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
100,000
47,000
30,805
0
0
0
0
0
6,800
3,284
1,044,454
850,289
832,709
748,634
639,133
722,537
828,107
782,779
657,960
712,634
1,063,664
1,171,809
1,151,573
755,250
1,079,193
1,049,182
1,423,644
1,100,787
1,095,107
1,075,956
1,225,406
2,121,932
1,810,907
1,737,151
1,703,890
1,452,097
2,314,190
2,276,647
1,589,128
1,388,735
1,641,598
2,108,815
2,714,872
2,673,283
1,754,875
1,906,895
1,667,513
1,652,747
1,516,508
1,745,228
1,665,061
1,620,302
630,011
1,542,981
1,871,271
3,519,497
1,629,538
1,425,928
1,154,829
667,760
1,363,959
500,244
500,2441,363,959667,7601,154,8291,425,9281,629,5383,519,4971,871,2711,542,981630,0111,620,3021,665,0611,745,2281,516,5081,652,7471,667,5131,906,8951,754,8752,673,2832,714,8722,108,8151,641,5981,388,7351,589,1282,276,6472,314,1901,452,0971,703,8901,737,1511,810,9072,121,9321,225,4061,075,9561,095,1071,100,7871,423,6441,049,1821,079,193755,2501,151,5731,171,8091,063,664712,634657,960782,779828,107722,537639,133748,634832,709850,2891,044,4543,2846,8000000030,80547,000100,0000000000000000000000009,400000000000000154,96447,000050,000000000000000000000000000000000500500500500500500500500500500000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
149,600
0
0
0
1,937,757
0
0
0
95,511
0
2,230,996
2,081,021
88,915
1,775,069
2,606,152
2,492,559
0
1,388,735
1,641,598
2,108,815
2,714,872
2,673,283
1,754,875
1,906,895
1,667,513
1,652,747
1,516,508
1,745,228
1,665,061
1,620,302
630,011
1,542,981
1,871,271
3,519,497
1,629,538
1,425,928
1,154,829
360
800,359
500,244
500,244800,3593601,154,8291,425,9281,629,5383,519,4971,871,2711,542,981630,0111,620,3021,665,0611,745,2281,516,5081,652,7471,667,5131,906,8951,754,8752,673,2832,714,8722,108,8151,641,5981,388,73502,492,5592,606,1521,775,06988,9152,081,0212,230,996095,5110001,937,757000149,6000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,507,110
2,461,176
2,485,251
2,503,788
2,685,159
2,715,681
2,991,516
3,039,733
3,161,929
3,197,740
3,278,293
3,301,500
3,458,895
3,429,996
3,400,791
3,447,847
3,630,673
3,603,260
3,602,304
3,797,945
3,887,208
3,853,013
4,025,153
4,989,820
5,318,949
5,247,327
5,000,564
5,030,991
4,923,763
4,977,670
4,999,549
5,009,534
5,143,585
5,020,808
5,414,795
5,930,937
5,804,006
5,656,228
5,420,155
7,195,812
7,004,727
6,960,571
6,708,798
6,775,719
6,697,310
10,180
11,068
8,284
9,093
6,442
6,526
4,814
6,374
4,769
5,694
4,353
5,914
4,090
5,663
4,204
6,609
5,534
7,087
6,609
8,455
8,640
9,919
9,574
10,476
8,024
9,014
8,680
11,801
14,145
15,986
12,267
18,031
19,060
17,956
10,200
11,513
10,512
7,336
4,315
4,257
3,301
3,060
3,103
2,999
2,005
5,863
9,935
21,823
35,639
52,569
45,000
44,365
27,126
26,910
26,91027,12644,36545,00052,56935,63921,8239,9355,8632,0052,9993,1033,0603,3014,2574,3157,33610,51211,51310,20017,95619,06018,03112,26715,98614,14511,8018,6809,0148,02410,4769,5749,9198,6408,4556,6097,0875,5346,6094,2045,6634,0905,9144,3535,6944,7696,3744,8146,5266,4429,0938,28411,06810,1806,697,3106,775,7196,708,7986,960,5717,004,7277,195,8125,420,1555,656,2285,804,0065,930,9375,414,7955,020,8085,143,5855,009,5344,999,5494,977,6704,923,7635,030,9915,000,5645,247,3275,318,9494,989,8204,025,1533,853,0133,887,2083,797,9453,602,3043,603,2603,630,6733,447,8473,400,7913,429,9963,458,8953,301,5003,278,2933,197,7403,161,9293,039,7332,991,5162,715,6812,685,1592,503,7882,485,2512,461,1762,507,11000000000000000000000000000000000000000000000
       Other Current Liabilities 
0
0
0
-500
-500
-500
-500
-500
-500
-500
-500
-500
-500
0
0
0
0
0
0
0
1,712,000
1,765,000
1,804,000
1,842,000
1,988,000
1,989,000
1,997,000
2,008,000
2,008,000
2,040,000
2,043,000
2,027,000
2,172,000
2,165,000
2,146,000
2,248,000
2,398,000
2,417,000
2,453,000
2,528,000
2,760,000
2,691,000
2,639,000
2,628,000
2,697,000
2,618,000
2,511,036
0
2,670,000
2,898,000
3,178,000
0
3,223,000
3,398,000
3,493,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,775,719
6,698,785
15,612,994
15,311,636
0
0
0
0
15,744,188
15,253,351
15,155,938
15,054,871
15,360,516
15,274,774
0
15,736,694
16,572,831
16,860,485
17,301,788
17,439,948
18,348,912
18,656,150
18,816,869
18,885,477
19,424,266
19,922,020
21,442,815
21,533,859
22,253,202
22,485,722
22,235,338
22,417,807
23,150,185
23,380,294
23,236,042
24,201,299
23,803,575
25,008,496
27,322,268
27,030,659
-4,315
-4,257
-3,301
-1,745,226
30,465,897
-2,999
-2,005
113,954
-1,881,206
-21,823
-1,629,538
-1,425,928
-1,199,829
-712,125
-1,391,085
-527,154
-527,154-1,391,085-712,125-1,199,829-1,425,928-1,629,538-21,823-1,881,206113,954-2,005-2,99930,465,897-1,745,226-3,301-4,257-4,31527,030,65927,322,26825,008,49623,803,57524,201,29923,236,04223,380,29423,150,18522,417,80722,235,33822,485,72222,253,20221,533,85921,442,81519,922,02019,424,26618,885,47718,816,86918,656,15018,348,91217,439,94817,301,78816,860,48516,572,83115,736,694015,274,77415,360,51615,054,87115,155,93815,253,35115,744,188000015,311,63615,612,9946,698,7856,775,719000000000000000000000000000000003,493,0003,398,0003,223,00003,178,0002,898,0002,670,00002,511,0362,618,0002,697,0002,628,0002,639,0002,691,0002,760,0002,528,0002,453,0002,417,0002,398,0002,248,0002,146,0002,165,0002,172,0002,027,0002,043,0002,040,0002,008,0002,008,0001,997,0001,989,0001,988,0001,842,0001,804,0001,765,0001,712,0000000000-500-500-500-500-500-500-500-500-500-500000
   > Long-term Liabilities 
0
0
0
6,800
6,800
6,800
6,800
24,900
24,900
24,900
24,900
6,400
5,400
5,900
5,900
4,600
4,600
4,600
4,600
3,800
4,000
4,000
4,000
3,000
3,000
3,000
3,000
2,000
2,000
2,000
2,000
1,000
1,000
1,000
1,000
1,000
1,000
0
0
0
0
3,000
3,000
3,000
2,000
2,000
2,000
0
2,000
2,000
52,000
52,000
52,000
51,000
51,000
51,020
50,860
50,697
50,531
50,428
50,356
50,283
50,280
50,273
50,272
50,272
50,271
50,266
50,265
265
264
258
256
253
251
793
756
717
678
638
598
858
765
7,787
38,998
39,810
15,655
10,548
10,479
370,159
356,363
353,890
360,272
360,312
308,327
396,589
393,920
385,122
376,664
385,826
380,001
374,991
376,452
374,371
516,007
507,341
497,177
495,999
471,245
468,028
463,710
436,280
525,082
407,876
331,179
305,513
300,443
266,009
215,912
224,993
372,521
394,518
403,228
398,886
392,577
546,767
566,559
558,355
546,718
415,381
398,511
385,733
240,454
240,091
29,724,005
1,881,206
3,519,497
236,241
236,279
19,652,848
19,879,431
19,458,275
29,916,190
29,916,19019,458,27519,879,43119,652,848236,279236,2413,519,4971,881,20629,724,005240,091240,454385,733398,511415,381546,718558,355566,559546,767392,577398,886403,228394,518372,521224,993215,912266,009300,443305,513331,179407,876525,082436,280463,710468,028471,245495,999497,177507,341516,007374,371376,452374,991380,001385,826376,664385,122393,920396,589308,327360,312360,272353,890356,363370,15910,47910,54815,65539,81038,9987,78776585859863867871775679325125325625826426550,26550,26650,27150,27250,27250,27350,28050,28350,35650,42850,53150,69750,86051,02051,00051,00052,00052,00052,0002,0002,00002,0002,0002,0003,0003,0003,00000001,0001,0001,0001,0001,0001,0002,0002,0002,0002,0003,0003,0003,0003,0004,0004,0004,0003,8004,6004,6004,6004,6005,9005,9005,4006,40024,90024,90024,90024,9006,8006,8006,8006,800000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
376
365
360,102
356,363
0
0
0
0
396,589
393,920
385,122
376,664
385,826
380,001
0
376,452
374,371
516,007
507,341
497,177
495,999
471,245
468,028
463,710
436,280
525,082
407,876
331,179
305,513
300,443
266,009
215,912
224,993
224,962
232,754
246,641
233,462
225,606
386,269
385,887
378,322
397,583
248,052
248,011
244,220
240,454
240,091
236,410
0
242,115
0
0
0
0
0
0
000000242,1150236,410240,091240,454244,220248,011248,052397,583378,322385,887386,269225,606233,462246,641232,754224,962224,993215,912266,009300,443305,513331,179407,876525,082436,280463,710468,028471,245495,999497,177507,341516,007374,371376,4520380,001385,826376,664385,122393,920396,5890000356,363360,102365376000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other 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
25,364
19,351
23,794
21,514
28,450
23,225
31,867
22,556
28,870
27,276
36,583
34,987
38,749
41,853
41,195
57,706
72,934
127,059
146,490
155,648
160,230
159,488
174,860
180,404
179,333
192,431
152,733
152,515
141,501
147,546
141,315
115,761
110,779
112,013
105,555
120,248
116,635
132,875
126,084
147,425
143,030
144,443
137,693
130,836
129,381
492,448
437,421
295,010
272,566
255,504
259,730
231,297
217,215
219,794
231,090
179,880
174,227
172,967
191,653
176,089
167,671
220,043
168,282
157,761
160,148
220,421
194,460
164,055
152,370
155,009
351,291
183,467
163,037
140,257
164,154
155,767
141,011
165,528
227,914
222,171
237,414
232,982
296,618
455,865
394,890
498,141
487,146
485,675
505,875
551,268
656,138
327,022
282,274
746,392
814,754
0
0
0
0
0000814,754746,392282,274327,022656,138551,268505,875485,675487,146498,141394,890455,865296,618232,982237,414222,171227,914165,528141,011155,767164,154140,257163,037183,467351,291155,009152,370164,055194,460220,421160,148157,761168,282220,043167,671176,089191,653172,967174,227179,880231,090219,794217,215231,297259,730255,504272,566295,010437,421492,448129,381130,836137,693144,443143,030147,425126,084132,875116,635120,248105,555112,013110,779115,761141,315147,546141,501152,515152,733192,431179,333180,404174,860159,488160,230155,648146,490127,05972,93457,70641,19541,85338,74934,98736,58327,27628,87022,55631,86723,22528,45021,51423,79419,35125,36400000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
19,065
33,046
25,510
37,721
32,063
27,095
46,665
49,406
22,993
44,393
31,250
19,434
0
0
0
0
0
0
0
0
0
0
0
0000000000019,43431,25044,39322,99349,40646,66527,09532,06337,72125,51033,04619,065000000000000000000000000000000000000000000000000