First Internet Bancorp
Buy, Hold or Sell?
Let's analyze First Internet Bancorp together
I guess you are interested in First Internet Bancorp. 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 First Internet Bancorp. 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 First Internet Bancorp
I send you an email if I find something interesting about First Internet Bancorp.
1. Quick Overview
1.1. Quick analysis of First Internet Bancorp (30 sec.)
1.2. What can you expect buying and holding a share of First Internet Bancorp? (30 sec.)
How much money do you get?
What is your share worth?
+ What do you gain per year?
2. Detailed Analysis
2.1. Valuation of First Internet Bancorp (5 min.)
2.2. Growth of First Internet Bancorp (5 min.)
Is First Internet Bancorp growing?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
How rich? | $385.1m | $356m | $15.5m | 4.2% |
How much money is First Internet Bancorp making?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
Making money | $5.5m | $2.6m | $2.8m | 51.9% |
Net Profit Margin | 16.4% | 9.5% | - | - |
How much money comes from the company's main activities?
2.3. Financial Health of First Internet Bancorp (5 min.)
2.4. Comparing to competitors in the Banks - Regional industry (5 min.)
Industry Rankings (Banks - Regional)
3. Summary and Key Metrics
3.1. What can you expect buying and holding a share of First Internet Bancorp?
Welcome investor! First Internet Bancorp's management wants to use your money to grow the business. In return you get a share of First Internet Bancorp.
First you should know what it really means to hold a share of First Internet Bancorp. And how you can make/lose money.
Speculation
The Price per Share of First Internet Bancorp is $35.09. 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 First Internet Bancorp.
- 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 First Internet Bancorp, 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 $43.92. Based on the TTM, the Book Value Change Per Share is $1.06 per quarter. Based on the YOY, the Book Value Change Per Share is $0.45 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 $0.06 per quarter.
How much money are you going to get?
MRQ | TTM | YOY | 5Y | 10Y | ||||||
---|---|---|---|---|---|---|---|---|---|---|
$ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | |
Usd Eps | 0.80 | 2.3% | 0.63 | 1.8% | 0.29 | 0.8% | 0.76 | 2.2% | 0.59 | 1.7% |
Usd Book Value Change Per Share | 1.01 | 2.9% | 1.06 | 3.0% | 0.45 | 1.3% | 0.72 | 2.0% | 0.82 | 2.4% |
Usd Dividend Per Share | 0.06 | 0.2% | 0.06 | 0.2% | 0.06 | 0.2% | 0.06 | 0.2% | 0.05 | 0.2% |
Usd Total Gains Per Share | 1.07 | 3.0% | 1.12 | 3.2% | 0.51 | 1.4% | 0.78 | 2.2% | 0.88 | 2.5% |
Usd Price Per Share | 34.26 | - | 30.05 | - | 18.00 | - | 27.53 | - | 27.14 | - |
Price to Earnings Ratio | 10.74 | - | 12.07 | - | 3.86 | - | 7.90 | - | 12.79 | - |
Price-to-Total Gains Ratio | 32.03 | - | 41.10 | - | -52.02 | - | -37.86 | - | 18.84 | - |
Price to Book Ratio | 0.78 | - | 0.71 | - | 0.46 | - | 0.74 | - | 1.10 | - |
Price-to-Total Gains Ratio | 32.03 | - | 41.10 | - | -52.02 | - | -37.86 | - | 18.84 | - |
When do you get the money?
Usd Investment | |
---|---|
Usd Price Per Share | 35.09 |
Number of shares | 28 |
Gains per Quarter | Trailing 12 Months | 5 Year |
---|---|---|
Usd Dividend Per Share | 0.06 | 0.06 |
Usd Book Value Change Per Share | 1.06 | 0.72 |
Usd Total Gains Per Share | 1.12 | 0.78 |
Gains per Quarter (28 shares) | 31.49 | 21.78 |
Gains per Year (28 shares) | 125.96 | 87.13 |
Years | Return on Investment (TTM) | Return on Investment (5Y) | ||||
---|---|---|---|---|---|---|
Dividend | Book Value gain | Total gains | Dividend | Book Value gain | Total gains | |
Broker costs | - | - | -10 | - | - | -10 |
1 | 7 | 119 | 116 | 7 | 80 | 77 |
2 | 14 | 238 | 242 | 14 | 161 | 164 |
3 | 20 | 358 | 368 | 20 | 241 | 251 |
4 | 27 | 477 | 494 | 27 | 321 | 338 |
5 | 34 | 596 | 620 | 34 | 402 | 425 |
6 | 41 | 715 | 746 | 41 | 482 | 512 |
7 | 47 | 834 | 872 | 47 | 562 | 599 |
8 | 54 | 953 | 998 | 54 | 643 | 686 |
9 | 61 | 1073 | 1124 | 61 | 723 | 773 |
10 | 68 | 1192 | 1250 | 68 | 804 | 860 |
How sure are you?
Based on the past periods, how sure are you to get value out of your investment.
Linear %
Trailing 12 Months | 3Y | 5 Year | 10 Year | ALLTIME | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% | % | % | % | % | ||||||||||||||||
Earnings Per Share | 4.0 | 0.0 | 0.0 | 100.0% | 11.0 | 1.0 | 0.0 | 91.7% | 19.0 | 1.0 | 0.0 | 95.0% | 39.0 | 1.0 | 0.0 | 97.5% | 52.0 | 1.0 | 0.0 | 98.1% |
Book Value Change Per Share | 4.0 | 0.0 | 0.0 | 100.0% | 9.0 | 3.0 | 0.0 | 75.0% | 17.0 | 3.0 | 0.0 | 85.0% | 36.0 | 4.0 | 0.0 | 90.0% | 45.0 | 6.0 | 2.0 | 84.9% |
Dividend per Share | 4.0 | 0.0 | 0.0 | 100.0% | 12.0 | 0.0 | 0.0 | 100.0% | 20.0 | 0.0 | 0.0 | 100.0% | 40.0 | 0.0 | 0.0 | 100.0% | 48.0 | 0.0 | 5.0 | 90.6% |
Total Gains per Share | 4.0 | 0.0 | 0.0 | 100.0% | 9.0 | 3.0 | 0.0 | 75.0% | 17.0 | 3.0 | 0.0 | 85.0% | 36.0 | 4.0 | 0.0 | 90.0% | 45.0 | 6.0 | 2.0 | 84.9% |
3.2. Key Performance Indicators
The key performance indicators of First Internet Bancorp compared to the Most Recent Quarter (MRQ).
End of day | +/- | Most Recent Quarter | Trailing 12 Months | +/- | Year-Over-Year | +/- | 5 Year | +/- | 10 Year | +/- | |
---|---|---|---|---|---|---|---|---|---|---|---|
Book Value Change Per Share | - | - | 1.009 | 1.064 | -5% | 0.446 | +126% | 0.717 | +41% | 0.825 | +22% |
Book Value Per Share | - | - | 43.921 | 42.587 | +3% | 39.524 | +11% | 37.374 | +18% | 28.920 | +52% |
Current Ratio | - | - | 0.393 | 1.896 | -79% | 504.916 | -100% | 995.602 | -100% | 4074.170 | -100% |
Debt To Asset Ratio | - | - | 0.934 | 0.931 | +0% | 0.926 | +1% | 0.923 | +1% | 0.920 | +1% |
Debt To Equity Ratio | - | - | 14.120 | 13.573 | +4% | 12.623 | +12% | 12.057 | +17% | 11.674 | +21% |
Dividend Per Share | - | - | 0.061 | 0.061 | +0% | 0.061 | -1% | 0.060 | +0% | 0.053 | +15% |
Enterprise Value | - | - | -4425234275.940 | -4507750720.885 | +2% | -3535640039.848 | -20% | -3304477813.129 | -25% | -2354087789.213 | -47% |
Eps | - | - | 0.797 | 0.633 | +26% | 0.293 | +173% | 0.763 | +5% | 0.593 | +34% |
Ev To Ebitda Ratio | - | - | -112.958 | -146.999 | +30% | -85.953 | -24% | -82.989 | -27% | -69.239 | -39% |
Ev To Sales Ratio | - | - | -34.252 | -34.995 | +2% | -42.492 | +24% | -32.064 | -6% | -27.927 | -18% |
Free Cash Flow Per Share | - | - | -0.031 | 0.039 | -180% | -0.002 | -94% | 0.365 | -108% | 0.291 | -111% |
Free Cash Flow To Equity Per Share | - | - | 52.800 | 17.462 | +202% | 24.829 | +113% | 9.455 | +458% | 13.190 | +300% |
Gross Profit Margin | - | - | 0.922 | 0.887 | +4% | 0.955 | -3% | 0.925 | 0% | 0.889 | +4% |
Intrinsic Value_10Y_max | - | - | 59.239 | - | - | - | - | - | - | - | - |
Intrinsic Value_10Y_min | - | - | 17.462 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_max | - | - | 2.837 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_min | - | - | 1.272 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_max | - | - | 10.885 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_min | - | - | 4.257 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_max | - | - | 21.782 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_min | - | - | 7.699 | - | - | - | - | - | - | - | - |
Market Cap | 304156260.100 | +1% | 300416724.060 | 262386779.115 | +14% | 162878710.153 | +84% | 261504093.971 | +15% | 251198239.337 | +20% |
Net Profit Margin | - | - | 0.216 | 0.164 | +32% | 0.095 | +128% | 0.262 | -18% | 0.266 | -19% |
Operating Margin | - | - | 0.236 | 0.168 | +41% | 0.056 | +317% | 0.277 | -15% | 0.317 | -26% |
Operating Ratio | - | - | 1.019 | 0.679 | +50% | 0.944 | +8% | 0.683 | +49% | 0.896 | +14% |
Pb Ratio | 0.799 | +2% | 0.780 | 0.705 | +11% | 0.456 | +71% | 0.737 | +6% | 1.100 | -29% |
Pe Ratio | 11.005 | +2% | 10.745 | 12.070 | -11% | 3.855 | +179% | 7.905 | +36% | 12.790 | -16% |
Price Per Share | 35.090 | +2% | 34.260 | 30.053 | +14% | 17.998 | +90% | 27.527 | +24% | 27.139 | +26% |
Price To Free Cash Flow Ratio | -284.903 | -2% | -278.164 | -81.394 | -71% | 8.374 | -3422% | -11.926 | -96% | -3.567 | -99% |
Price To Total Gains Ratio | 32.804 | +2% | 32.028 | 41.101 | -22% | -52.021 | +262% | -37.857 | +218% | 18.843 | +70% |
Quick Ratio | - | - | 1.189 | 6.631 | -82% | 747.969 | -100% | 976.647 | -100% | 3744.389 | -100% |
Return On Assets | - | - | 0.001 | 0.001 | +18% | 0.001 | +118% | 0.002 | -28% | 0.002 | -29% |
Return On Equity | - | - | 0.018 | 0.015 | +23% | 0.007 | +144% | 0.021 | -13% | 0.021 | -13% |
Total Gains Per Share | - | - | 1.070 | 1.125 | -5% | 0.507 | +111% | 0.778 | +38% | 0.877 | +22% |
Usd Book Value | - | - | 385129000.000 | 371654000.000 | +4% | 356083500.000 | +8% | 351628900.000 | +10% | 270136350.000 | +43% |
Usd Book Value Change Per Share | - | - | 1.009 | 1.064 | -5% | 0.446 | +126% | 0.717 | +41% | 0.825 | +22% |
Usd Book Value Per Share | - | - | 43.921 | 42.587 | +3% | 39.524 | +11% | 37.374 | +18% | 28.920 | +52% |
Usd Dividend Per Share | - | - | 0.061 | 0.061 | +0% | 0.061 | -1% | 0.060 | +0% | 0.053 | +15% |
Usd Enterprise Value | - | - | -4425234275.940 | -4507750720.885 | +2% | -3535640039.848 | -20% | -3304477813.129 | -25% | -2354087789.213 | -47% |
Usd Eps | - | - | 0.797 | 0.633 | +26% | 0.293 | +173% | 0.763 | +5% | 0.593 | +34% |
Usd Free Cash Flow | - | - | -270000.000 | 325500.000 | -183% | 51000.000 | -629% | 3602400.000 | -107% | 2628275.000 | -110% |
Usd Free Cash Flow Per Share | - | - | -0.031 | 0.039 | -180% | -0.002 | -94% | 0.365 | -108% | 0.291 | -111% |
Usd Free Cash Flow To Equity Per Share | - | - | 52.800 | 17.462 | +202% | 24.829 | +113% | 9.455 | +458% | 13.190 | +300% |
Usd Market Cap | 304156260.100 | +1% | 300416724.060 | 262386779.115 | +14% | 162878710.153 | +84% | 261504093.971 | +15% | 251198239.337 | +20% |
Usd Price Per Share | 35.090 | +2% | 34.260 | 30.053 | +14% | 17.998 | +90% | 27.527 | +24% | 27.139 | +26% |
Usd Profit | - | - | 6990000.000 | 5522250.000 | +27% | 2656250.000 | +163% | 7328350.000 | -5% | 5607600.000 | +25% |
Usd Revenue | - | - | 32299000.000 | 41135000.000 | -21% | 21532250.000 | +50% | 28445400.000 | +14% | 21141074.975 | +53% |
Usd Total Gains Per Share | - | - | 1.070 | 1.125 | -5% | 0.507 | +111% | 0.778 | +38% | 0.877 | +22% |
EOD | +5 -3 | MRQ | TTM | +24 -16 | YOY | +23 -17 | 5Y | +19 -21 | 10Y | +23 -17 |
3.3 Fundamental Score
Penke's Stock Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Price to Earnings Ratio (EOD) | Between | 0-15 | 11.005 | |
Price to Book Ratio (EOD) | Between | 0-1 | 0.799 | |
Net Profit Margin (MRQ) | Greater than | 0 | 0.216 | |
Operating Margin (MRQ) | Greater than | 0 | 0.236 | |
Quick Ratio (MRQ) | Greater than | 1 | 1.189 | |
Current Ratio (MRQ) | Greater than | 1 | 0.393 | |
Debt to Asset Ratio (MRQ) | Less than | 1 | 0.934 | |
Debt to Equity Ratio (MRQ) | Less than | 1 | 14.120 | |
Return on Equity (MRQ) | Greater than | 0.15 | 0.018 | |
Return on Assets (MRQ) | Greater than | 0.05 | 0.001 | |
Total | 6/10 (60.0%) |
3.4 Technical Score
Penke's Symbol Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Rsi | Greater than | 50 | 43.298 | |
Ma 20 | Greater than | Ma 50 | 35.678 | |
Ma 50 | Greater than | Ma 100 | 38.614 | |
Ma 100 | Greater than | Ma 200 | 36.732 | |
Open | Greater than | Close | 34.940 | |
Total | 2/5 (40.0%) |
4. In-depth Analysis
4.1 About First Internet Bancorp
- https://www.firstinternetbancorp.com
- Banks - Regional
- 287
- 8701 East 116th Street, Fishers, IN, United States, 46038
Google Maps Bing Maps
First Internet Bancorp operates as the bank holding company for First Internet Bank of Indiana that provides commercial, small business, consumer, and municipal banking products and services to individuals and commercial customers in the United States. The company accepts non-interest bearing and interest-bearing demand deposit, commercial deposit, savings, money market, and Banking-as-a-Service brokered deposit accounts, as well as certificates of deposit. It also offers commercial and industrial, owner-occupied and investor commercial real estate, construction, residential mortgage, home equity, line of credit and home improvement, small installment, term, and other consumer loans, as well as single tenant lease financing, and public and healthcare finance; franchise finance; and small business lending. In addition, the company is involved in the purchase, manage, service, and safekeeping of municipal securities; and provision of public and municipal lending and leasing products to government entities. Further, the company offers corporate credit card and treasury management services. First Internet Bancorp was founded in 1998 and is headquartered in Fishers, Indiana.
Fundamental data was last updated by Penke on 2025-01-16 22:52:05.
4.2 In-depth Summary
4.2.1. Financial Health Summary
Compared to previous year | Compared 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. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is operating efficient. | ||
The company is efficient in keeping operating costs low. |
Compared to previous year | Compared 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. |
Compared to previous year | Compared 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
Compared to previous year | Compared to industry | |
---|---|---|
Based on the equity, the company is cheap. | ||
Based on the earnings, the company is underpriced. | ||
Based on how much money comes from the company's main activities, the company is expensive. |
4.3 Financial Health
4.3.1. Profitability
4.3.1 Profitability
4.3.1.1. Net Profit Margin
- Above 10% is considered healthy but always compare First Internet Bancorp to the Banks - Regional industry mean.
- A Net Profit Margin of 21.6% means that $0.22 for each $1 in revenue is generated as profit.
Let's take a look of the Net Profit Margin trends of First Internet Bancorp:
Trends
- The YOY is 9.5%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 26.2%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 26.6%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 21.6% | TTM | 16.4% | +5.2% | |
TTM | 16.4% | YOY | 9.5% | +6.9% | |
TTM | 16.4% | 5Y | 26.2% | -9.8% | |
5Y | 26.2% | 10Y | 26.6% | -0.4% |
Compared to industry (Banks - Regional)
Let compare the company's Net Profit Margin with the average (mean) in the Banks - Regional industry:
- The MRQ average (mean) in the Banks - Regional industry is 40.2%. trending down. -2
- The TTM average (mean) in the Banks - Regional industry is 31.4%. trending down. -2
4.3.1.2. Return on Assets
- Above 5% is considered healthy but always compare First Internet Bancorp to the Banks - Regional industry mean.
- 0.1% Return on Assets means that First Internet Bancorp generated $0.00 profit for each $1 in assets.
Let's take a look of the Return on Assets trends of First Internet Bancorp:
Trends
- The YOY is 0.1%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 0.2%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 0.2%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.1% | TTM | 0.1% | +0.0% | |
TTM | 0.1% | YOY | 0.1% | +0.0% | |
TTM | 0.1% | 5Y | 0.2% | -0.1% | |
5Y | 0.2% | 10Y | 0.2% | 0.0% |
Compared to industry (Banks - Regional)
Let compare the company's Return on Assets with the average (mean) in the Banks - Regional industry:
- The MRQ average (mean) in the Banks - Regional industry is 0.2%. trending down. -2
- The TTM average (mean) in the Banks - Regional industry is 0.2%. trending down. -2
4.3.1.3. Return on Equity
- Above 15%-20% is considered healthy but always compare First Internet Bancorp to the Banks - Regional industry mean.
- 1.8% Return on Equity means First Internet Bancorp generated $0.02 for each $1 the owners (shareholders) invested.
Let's take a look of the Return on Equity trends of First Internet Bancorp:
Trends
- The YOY is 0.7%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 2.1%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 2.1%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.8% | TTM | 1.5% | +0.3% | |
TTM | 1.5% | YOY | 0.7% | +0.7% | |
TTM | 1.5% | 5Y | 2.1% | -0.6% | |
5Y | 2.1% | 10Y | 2.1% | 0.0% |
Compared to industry (Banks - Regional)
Let compare the company's Return on Equity with the average (mean) in the Banks - Regional industry:
- The MRQ average (mean) in the Banks - Regional industry is 2.8%. trending down. -2
- The TTM average (mean) in the Banks - Regional industry is 2.5%. trending down. -2
4.3.2. Operating Efficiency of First Internet Bancorp.
4.3.2. Operating Efficiency
4.3.2.1. Operating Margin
- Measures how much profit First Internet Bancorp 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 First Internet Bancorp to the Banks - Regional industry mean.
- An Operating Margin of 23.6% means the company generated $0.24 for each $1 in revenue (before taxes).
Let's take a look of the Operating Margin trends of First Internet Bancorp:
Trends
- The YOY is 5.6%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 27.7%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 31.7%. Compared to the 5Y term, the 10Y term is trending down. -2
4.3.2.2. Operating Ratio
- Below 1 is considered healthy (always compare to Banks - Regional industry mean).
- An Operation Ratio of 1.02 means that the operating costs are $1.02 for each $1 in net sales.
Let's take a look of the Operating Ratio trends of First Internet Bancorp:
Trends
- The YOY is 0.944. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 0.683. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 0.896. Compared to the 5Y term, the 10Y term is trending down. +2
4.4.3. Liquidity of First Internet Bancorp.
4.4.3. Liquidity
4.4.3.1. Current Ratio
- Above 1.5 is considered healthy (always compare to Banks - Regional industry mean).
- A Current Ratio of 0.39 means the company has $0.39 in assets for each $1 in short-term debts.
Let's take a look of the Current Ratio trends of First Internet Bancorp:
Trends
- The YOY is 504.916. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 995.602. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 4,074.170. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.393 | TTM | 1.896 | -1.503 | |
TTM | 1.896 | YOY | 504.916 | -503.019 | |
TTM | 1.896 | 5Y | 995.602 | -993.706 | |
5Y | 995.602 | 10Y | 4,074.170 | -3,078.568 |
Compared to industry (Banks - Regional)
Let compare the company's Current Ratio with the average (mean) in the Banks - Regional industry:
- The TTM average (mean) in the Banks - Regional industry is 2.176. trending down. -2
4.4.3.2. Quick Ratio
- Above 1 is considered healthy but always compare First Internet Bancorp to the Banks - Regional industry mean.
- A Quick Ratio of 1.19 means the company can pay off $1.19 for each $1 in debt (using most liquid assets).
Let's take a look of the Quick Ratio trends of First Internet Bancorp:
Trends
- The YOY is 747.969. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 976.647. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 3,744.389. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.189 | TTM | 6.631 | -5.442 | |
TTM | 6.631 | YOY | 747.969 | -741.338 | |
TTM | 6.631 | 5Y | 976.647 | -970.016 | |
5Y | 976.647 | 10Y | 3,744.389 | -2,767.742 |
Compared to industry (Banks - Regional)
Let compare the company's Quick Ratio with the average (mean) in the Banks - Regional industry:
- The TTM average (mean) in the Banks - Regional industry is -0.015. trending up. +2
4.5.4. Solvency of First Internet Bancorp.
4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio
- Below 1 (100%) is considered healthy but always compare First Internet Bancorp to Banks - Regional industry mean.
- A Debt to Asset Ratio of 0.93 means that First Internet Bancorp assets are financed with 93.4% credit (debt) and the remaining percentage (100% - 93.4%) is financed by its owners/shareholders.
Let's take a look of the Debt to Asset Ratio trends of First Internet Bancorp:
Trends
- The YOY is 0.926. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.923. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 0.920. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.934 | TTM | 0.931 | +0.003 | |
TTM | 0.931 | YOY | 0.926 | +0.005 | |
TTM | 0.931 | 5Y | 0.923 | +0.009 | |
5Y | 0.923 | 10Y | 0.920 | +0.002 |
Compared to industry (Banks - Regional)
Let compare the company's Debt to Asset Ratio with the average (mean) in the Banks - Regional industry:
- The MRQ average (mean) in the Banks - Regional industry is 0.915. trending up. -2
- The TTM average (mean) in the Banks - Regional industry is 0.724. trending up. -2
4.5.4.2. Debt to Equity Ratio
- Below 2 is considered healthy but always compare First Internet Bancorp to the Banks - Regional industry mean.
- A Debt to Equity ratio of 1,412.0% means that company has $14.12 debt for each $1 in shareholders equity.
Let's take a look of the Debt to Equity Ratio trends of First Internet Bancorp:
Trends
- The YOY is 12.623. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 12.057. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 11.674. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 14.120 | TTM | 13.573 | +0.547 | |
TTM | 13.573 | YOY | 12.623 | +0.950 | |
TTM | 13.573 | 5Y | 12.057 | +1.516 | |
5Y | 12.057 | 10Y | 11.674 | +0.383 |
Compared to industry (Banks - Regional)
Let compare the company's Debt to Equity Ratio with the average (mean) in the Banks - Regional industry:
- The MRQ average (mean) in the Banks - Regional industry is 10.715. trending up. -2
- The TTM average (mean) in the Banks - Regional industry is 8.867. trending up. -2
4.6. Market Valuation
4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio
- Above 15 is considered overpriced but always compare First Internet Bancorp to the Banks - Regional industry mean.
- A PE ratio of 10.74 means the investor is paying $10.74 for every $1 in earnings.
Let's take a look of the Price to Earnings Ratio trends of First Internet Bancorp:
Trends
- The YOY is 3.855. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 7.905. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 12.790. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 11.005 | MRQ | 10.745 | +0.260 | |
MRQ | 10.745 | TTM | 12.070 | -1.326 | |
TTM | 12.070 | YOY | 3.855 | +8.215 | |
TTM | 12.070 | 5Y | 7.905 | +4.165 | |
5Y | 7.905 | 10Y | 12.790 | -4.885 |
Compared to industry (Banks - Regional)
Let compare the company's Price to Earnings Ratio with the average (mean) in the Banks - Regional industry:
- The MRQ average (mean) in the Banks - Regional industry is 4.277. trending up. -2
- The TTM average (mean) in the Banks - Regional industry is 4.718. trending up. -2
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 First Internet Bancorp:
- The EOD is -284.903. Based on how much money comes from the company's main activities, the company is expensive. -2
- The MRQ is -278.164. Based on how much money comes from the company's main activities, the company is expensive. -2
- The TTM is -81.394. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
- The YOY is 8.374. Compared to the TTM, the mid term is trending down. -2
- The 5Y is -11.926. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is -3.567. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | -284.903 | MRQ | -278.164 | -6.739 | |
MRQ | -278.164 | TTM | -81.394 | -196.769 | |
TTM | -81.394 | YOY | 8.374 | -89.769 | |
TTM | -81.394 | 5Y | -11.926 | -69.469 | |
5Y | -11.926 | 10Y | -3.567 | -8.358 |
Compared to industry (Banks - Regional)
Let compare the company's priceToFreeCashFlowRatio with the average (mean) in the Banks - Regional industry:
- The MRQ average (mean) in the Banks - Regional industry is 2.582. trending down. -2
- The TTM average (mean) in the Banks - Regional industry is -0.320. trending down. +2
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio
- At or below 1 is considered healthy (always compare to Banks - Regional industry mean).
- A PB ratio of 0.78 means the investor is paying $0.78 for each $1 in book value.
Let's take a look of the Price to Book Ratio trends of First Internet Bancorp:
Trends
- The YOY is 0.456. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.737. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 1.100. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 0.799 | MRQ | 0.780 | +0.019 | |
MRQ | 0.780 | TTM | 0.705 | +0.075 | |
TTM | 0.705 | YOY | 0.456 | +0.249 | |
TTM | 0.705 | 5Y | 0.737 | -0.032 | |
5Y | 0.737 | 10Y | 1.100 | -0.364 |
Compared to industry (Banks - Regional)
Let compare the company's Price to Book Ratio with the average (mean) in the Banks - Regional industry:
- The MRQ average (mean) in the Banks - Regional industry is 0.483. trending up. -2
- The TTM average (mean) in the Banks - Regional industry is 0.350. trending up. -2
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 First Internet Bancorp.
4.8.1. Institutions holding First Internet Bancorp
Institutions are holding 75.941% of the shares of First Internet Bancorp.
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-09-30 | BlackRock Inc | 8.9021 | 0.0006 | 771628 | 60047 | 8.4385 |
2024-09-30 | Dimensional Fund Advisors, Inc. | 5.7738 | 0.0042 | 500471 | 10808 | 2.2072 |
2024-09-30 | Vanguard Group Inc | 4.9988 | 0.0003 | 433290 | 10583 | 2.5036 |
2024-09-30 | Banc Funds Co LLC | 4.2028 | 1.3546 | 364296 | 0 | 0 |
2024-09-30 | Patriot Financial Partners GP, LLC | 3.755 | 3.9366 | 325482 | 0 | 0 |
2024-09-30 | Geode Capital Management, LLC | 2.3263 | 0.0006 | 201641 | 3967 | 2.0068 |
2024-09-30 | Heartland Advisors Inc | 2.3074 | 0.3593 | 200000 | 0 | 0 |
2024-09-30 | Hotchkis & Wiley Capital Management LLC | 2.2445 | 0.0221 | 194555 | -8020 | -3.959 |
2024-09-30 | Fiduciary Trust Co | 2.2104 | 0.0917 | 191599 | -39751 | -17.1822 |
2024-09-30 | Morgan Stanley - Brokerage Accounts | 1.8964 | 0.0004 | 164378 | -117364 | -41.6566 |
2024-09-30 | Ancora Advisors LLC | 1.5006 | 0.1015 | 130067 | -1870 | -1.4173 |
2024-09-30 | Amvescap Plc. | 1.4552 | 0.0008 | 126133 | 95307 | 309.1773 |
2024-09-30 | Foundry Partners, LLC | 1.4055 | 0.2066 | 121827 | 9977 | 8.92 |
2024-09-30 | Acuitas Investments, LLC | 1.3662 | 1.809 | 118421 | 0 | 0 |
2024-09-30 | D. E. Shaw & Co LP | 1.3513 | 0.0034 | 117132 | -7705 | -6.172 |
2024-09-30 | Jacobs Levy Equity Management, Inc. | 1.3055 | 0.015 | 113159 | -3741 | -3.2002 |
2024-09-30 | State Street Corp | 1.2262 | 0.0002 | 106282 | 8701 | 8.9167 |
2024-09-30 | Franklin Resources Inc | 1.1493 | 0.001 | 99620 | 2981 | 3.0847 |
2024-09-30 | State Of Wisconsin Investment Board | 1.1455 | 0.0086 | 99292 | 0 | 0 |
2024-09-30 | American Century Companies Inc | 1.1028 | 0.0019 | 95586 | 9347 | 10.8385 |
Total | 51.6256 | 7.9184 | 4474859 | +33267 | +0.7% |
4.9.2. Funds holding First Internet Bancorp
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-11-30 | Vanguard Total Stock Mkt Idx Inv | 2.8647 | 0.0006 | 248309 | 0 | 0 |
2024-12-31 | iShares Russell 2000 ETF | 2.7889 | 0.0121 | 241737 | -925 | -0.3812 |
2024-11-30 | Heartland Value Investor | 2.3074 | 1.0037 | 200000 | 0 | 0 |
2024-09-30 | Foundry Partners Micro Cap Value | 1.9153 | 0.9359 | 166020 | -3080 | -1.8214 |
2024-11-30 | Vanguard Institutional Extnd Mkt Idx Tr | 1.4025 | 0.0042 | 121571 | 1248 | 1.0372 |
2024-12-31 | Invesco Dorsey Wright SmallCap Momt ETF | 1.2632 | 0.3905 | 109490 | 198 | 0.1812 |
2024-11-30 | DFA US Small Cap Value I | 1.2101 | 0.0245 | 104890 | 3697 | 3.6534 |
2024-12-31 | Avantis US Small Cap Value ETF | 1.0366 | 0.0215 | 89853 | 128 | 0.1427 |
2024-11-30 | Franklin Mutual Small-Mid Cap Val A | 0.9757 | 1.5467 | 84576 | 0 | 0 |
2024-09-30 | Ancora/Thelen Small Mid Cap Core | 0.9712 | 0.6416 | 84180 | 0 | 0 |
2024-10-31 | Fidelity Small Cap Index | 0.9632 | 0.0109 | 83485 | 1141 | 1.3857 |
2024-11-30 | BlackRock Advantage Small Cap Core Instl | 0.7494 | 0.0609 | 64954 | 0 | 0 |
2024-11-30 | DFA US Targeted Value I | 0.7009 | 0.0172 | 60753 | 0 | 0 |
2024-11-30 | DFA US Small Cap I | 0.6533 | 0.0132 | 56624 | 0 | 0 |
2024-11-30 | Russell Inv Tax-Managed US Mid&Sm Cap S | 0.6501 | 0.1294 | 56351 | 0 | 0 |
2024-12-31 | iShares Russell 2000 Value ETF | 0.5863 | 0.0148 | 50824 | -1428 | -2.7329 |
2024-11-30 | Hotchkis & Wiley Sm Cp Divers Val I | 0.5698 | 0.2181 | 49389 | -1800 | -3.5164 |
2024-11-30 | DFA US Micro Cap I | 0.5553 | 0.0247 | 48133 | 0 | 0 |
2024-11-30 | Fidelity Extended Market Index | 0.5152 | 0.0042 | 44658 | -294 | -0.654 |
2024-12-31 | Dimensional US Targeted Value ETF | 0.509 | 0.0148 | 44118 | 0 | 0 |
Total | 23.1881 | 5.0895 | 2009915 | -1115 | -0.1% |
5.3. Insider Transactions
Insiders are holding 7.476% of the shares of First Internet Bancorp.
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.
2023-09-30 | 2023-12-31 | 2024-03-31 | 2024-06-30 | 2024-09-30 | ||||||
---|---|---|---|---|---|---|---|---|---|---|
Net Debt | 198,489 | 115,385 | 313,874 | -115,287 | 198,587 | 84,620 | 283,207 | -375,615 | -92,408 | |
Total Other Income Expense Net | -1,067 | -267 | -1,334 | 189 | -1,145 | -27 | -1,172 | 21,557 | 20,385 |
5.2. Latest Balance Sheet
Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.
Summary
As reported | |
---|---|
Total Liabilities | 5,438,130 |
Total Stockholder Equity | + 385,129 |
Total Assets | = 5,823,259 |
Assets
Total Current Assets
Long-term Assets
Property Plant Equipment | 72,150 |
Goodwill | 4,687 |
Long Term Investments | 838,577 |
Long-term Assets Other | -76,837 |
Long-term Assets (as reported) | 915,414 |
---|---|
Long-term Assets (calculated) | 838,577 |
+/- | 76,837 |
Liabilities & Shareholders' Equity
Total Current Liabilities
Long-term Liabilities
Long term Debt | 620,071 |
Long-term Liabilities (as reported) | 3,554,540 |
---|---|
Long-term Liabilities (calculated) | 620,071 |
+/- | 2,934,469 |
5.3. Balance Sheets Structured
Currency in USD. All numbers in thousands.
Trend | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2010-12-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
> Total Assets |
| 5,823,259 | 5,343,302 | 5,340,667 | 5,167,572 | 5,169,023 | 4,947,049 | 4,723,031 | 4,543,104 | 4,264,424 | 4,099,806 | 4,225,397 | 4,210,994 | 4,252,292 | 4,204,642 | 4,188,570 | 4,246,156 | 4,333,624 | 4,324,600 | 4,168,146 | 4,100,083 | 4,095,491 | 3,958,829 | 3,670,176 | 3,541,692 | 3,202,918 | 3,115,773 | 2,862,728 | 2,767,687 | 2,633,422 | 2,381,271 | 2,052,803 | 1,854,335 | 1,824,196 | 1,702,468 | 1,527,719 | 1,269,870 | 1,166,170 | 1,104,645 | 1,035,677 | 970,503 | 926,883 | 868,107 | 848,119 | 802,342 | 738,518 | 656,765 | 650,836 | 636,367 | 627,678 | 0 | 0 | 585,440 | 503,915 | 543,044 | 523,508 | 537,267 | 565,782 | 557,901 | 540,180 | 508,196 | 531,815 | 483,534 | 457,976 | 446,319 | 433,624 | 431,647 | 418,699 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Assets |
| 740,480 | 424,904 | 508,448 | 433,019 | 1,929,666 | 1,865,858 | 1,719,276 | 428,879 | 31,661 | 207,953 | 36,239 | 1,974,748 | 653,805 | 3,426,528 | 3,610,936 | 3,638,028 | 3,701,110 | 3,638,662 | 3,469,563 | 3,478,036 | 3,484,743 | 3,381,577 | 3,100,148 | 3,022,213 | 2,698,993 | 2,620,892 | 2,365,073 | 2,260,458 | 2,107,316 | 1,857,927 | 1,548,980 | 1,366,233 | 1,332,915 | 1,254,708 | 1,199,236 | 1,042,964 | 950,410 | 901,071 | 860,274 | 821,237 | 786,918 | 696,759 | 631,727 | 609,112 | 510,427 | 451,404 | 477,026 | 782 | 24,067 | 0 | 0 | 0 | 0 | 28,554 | 6,849 | 3,858 | 24,376 | 364,752 | 425,718 | 390,507 | 416,431 | 5,422 | 6,445 | 5,458 | 6,301 | 8,625 | 11,730 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash And Cash Equivalents |
| 712,479 | 396,786 | 481,264 | 405,898 | 521,205 | 465,631 | 303,972 | 256,552 | 221,052 | 207,953 | 517,549 | 442,960 | 407,515 | 328,797 | 416,205 | 419,806 | 488,453 | 498,619 | 351,268 | 327,361 | 416,402 | 348,298 | 130,494 | 188,712 | 85,790 | 142,360 | 63,747 | 47,981 | 125,704 | 66,243 | 53,348 | 39,702 | 68,075 | 70,258 | 101,944 | 26,152 | 21,895 | 31,852 | 41,572 | 30,289 | 41,607 | 22,644 | 59,960 | 56,190 | 28,829 | 17,948 | 35,906 | 32,513 | 24,067 | 0 | 0 | 1,582 | 2,354 | 25,780 | 6,849 | 3,858 | 24,376 | 12,565 | 13,674 | 11,406 | 37,026 | 3,137 | 4,225 | 3,380 | 4,304 | 6,662 | 11,730 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Investments |
| 575,257 | 488,572 | 482,431 | 474,855 | 450,827 | 379,394 | 395,833 | 390,384 | 393,565 | 425,489 | 465,288 | 603,044 | 634,007 | 663,519 | 462,376 | 497,628 | 528,311 | 589,017 | 608,682 | 540,852 | 544,742 | 522,334 | 520,382 | 481,345 | 468,997 | 460,822 | 463,652 | 473,275 | 492,468 | 489,775 | 470,065 | 456,700 | 470,978 | 433,806 | 315,311 | 213,698 | 202,565 | 190,767 | 163,676 | 137,518 | 128,203 | 159,528 | 204,869 | 181,409 | 216,662 | 193,934 | 164,275 | 156,693 | 0 | 0 | 0 | 33,196 | 30,063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Receivables |
| 951,642 | 947,109 | 959,935 | 955,233 | 957,634 | 1,020,833 | 1,019,471 | 1,005,203 | 955,718 | 884,647 | 902,269 | 928,744 | 991,224 | 984,226 | 1,010,114 | 1,031,892 | 1,044,775 | 1,064,602 | 1,101,572 | 1,081,552 | 1,110,847 | 1,097,857 | 1,048,165 | 973,978 | 923,088 | 901,189 | 864,116 | 828,425 | 806,076 | 768,247 | 684,611 | 628,552 | 584,798 | 513,263 | 455,963 | 383,320 | 336,925 | 288,110 | 234,782 | 200,096 | 173,323 | 6,376 | 8,008 | 2,904 | 2,810 | 2,271 | 2,137 | 2,196 | 0 | 0 | 0 | 0 | 0 | 2,774 | 0 | 0 | 0 | 352,187 | 2,744 | 2,426 | 2,505 | 2,286 | 2,220 | 2,078 | 1,997 | 1,962 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Assets |
| 130,934 | 424,904 | 508,448 | 433,019 | 545,072 | 489,838 | 326,400 | -1,223,260 | 0 | 225,419 | 0 | 460,185 | 423,569 | 1,449,986 | 1,722,241 | 1,688,702 | 1,639,571 | 1,486,424 | 1,408,041 | 1,528,271 | 1,412,752 | 1,413,088 | 1,401,107 | 1,378,178 | 1,210,952 | 1,116,521 | 973,558 | 910,777 | 683,068 | 533,662 | 340,956 | 241,279 | 209,064 | 237,381 | 326,018 | 419,794 | 389,025 | 390,342 | 420,244 | 645,942 | 443,785 | 508,211 | 253,043 | 362,187 | 262,126 | 181,932 | 274,708 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 409,300 | 376,675 | 376,900 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Assets |
| 915,414 | 4,918,398 | 4,832,219 | 4,734,553 | 761,639 | 688,211 | 685,529 | 77,398 | 75,434 | 3,891,853 | 4,687 | 727,138 | 753,523 | 778,114 | 577,634 | 608,128 | 632,514 | 685,938 | 698,583 | 622,047 | 610,748 | 577,252 | 570,028 | 519,479 | 503,925 | 494,881 | 497,655 | 507,229 | 526,106 | 523,344 | 503,823 | 488,102 | 491,281 | 447,760 | 328,483 | 226,906 | 215,760 | 203,574 | 175,403 | 149,266 | 139,965 | 171,348 | 216,392 | 193,230 | 228,091 | 205,361 | 173,810 | 60,825 | 5,540 | 0 | 0 | 0 | 0 | 173,494 | 172,894 | 186,038 | 184,394 | 123,212 | 114,462 | 117,689 | 115,384 | 117,693 | 114,414 | 114,433 | 106,615 | 98,809 | 95,473 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property Plant Equipment |
| 72,150 | 72,516 | 73,231 | 73,463 | 74,197 | 73,525 | 74,248 | 72,711 | 70,747 | 70,288 | 68,632 | 59,842 | 52,700 | 44,249 | 42,381 | 37,590 | 31,262 | 23,939 | 18,883 | 14,630 | 14,512 | 14,405 | 13,737 | 10,697 | 20,207 | 10,169 | 10,110 | 10,058 | 9,739 | 9,667 | 9,853 | 10,044 | 10,116 | 9,267 | 8,485 | 8,521 | 8,508 | 8,120 | 7,040 | 7,061 | 7,075 | 7,133 | 6,836 | 7,134 | 6,742 | 6,740 | 4,848 | 793 | 853 | 0 | 0 | 793 | 876 | 0 | 0 | 0 | 0 | 0 | 202 | 229 | 251 | 0 | 251 | 169 | 192 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill |
| 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 0 | 0 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Investments |
| 838,577 | 758,921 | 718,169 | 702,008 | 682,755 | 609,999 | 606,594 | 579,552 | 584,622 | 610,602 | 628,658 | 662,609 | 696,136 | 729,178 | 530,566 | 565,851 | 3,130,459 | 3,058,382 | 2,990,026 | 3,602,599 | 2,950,134 | 2,910,267 | 2,868,634 | 3,223,374 | 2,525,652 | 2,402,898 | 2,235,159 | 2,151,880 | 1,924,235 | 1,736,265 | 1,458,204 | 1,288,113 | 1,230,875 | 1,150,597 | 1,065,442 | 986,514 | 901,168 | 0 | 32,072 | 39,159 | 32,092 | 26,130 | 21,924 | 32,991 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets |
| 0 | 13,009 | 11,760 | 10,567 | 9,579 | 8,252 | 7,312 | 6,255 | 5,795 | 5,345 | 5,249 | 4,702 | 4,412 | 4,120 | 3,817 | 3,569 | 2,818 | 2,522 | 2,415 | 2,481 | 0 | 0 | 0 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 4,687 | 0 | 0 | 4,687 | 4,687 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Earning Assets |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,213,378 | 1,098,599 | 1,006,777 | 1,068,437 | 957,112 | 713,721 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Assets |
| 4,167,365 | 0 | 0 | 0 | 2,477,718 | 2,392,980 | 2,318,226 | 4,036,827 | 4,157,329 | 0 | 4,184,471 | 1,509,108 | 2,844,964 | 4,982,756 | 4,766,204 | 4,854,284 | 4,966,138 | 5,010,538 | 4,866,729 | 4,722,130 | 4,706,239 | 4,536,081 | 4,240,204 | 4,061,171 | 3,706,843 | 3,610,654 | 3,360,383 | 3,274,916 | 3,159,528 | 2,904,615 | 2,556,626 | 2,342,437 | 2,315,477 | 2,150,228 | 1,856,202 | 1,496,776 | 1,381,930 | 1,308,219 | 1,211,080 | 1,119,769 | 1,066,848 | 1,039,455 | 1,064,511 | 995,572 | 966,609 | 862,126 | 824,646 | 574,760 | 598,071 | 0 | 0 | 173,697 | 163,862 | 340,996 | 343,765 | 347,371 | 357,012 | 69,937 | 654,642 | 625,885 | 647,199 | 360,419 | 337,117 | 326,428 | 320,708 | 324,213 | 311,495 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Liabilities |
| 5,438,130 | 4,971,349 | 4,973,928 | 4,804,777 | 4,821,279 | 4,592,717 | 4,365,747 | 4,178,130 | 3,903,567 | 3,734,474 | 3,850,742 | 3,830,656 | 3,881,850 | 3,846,001 | 3,844,004 | 3,915,212 | 4,015,522 | 4,016,889 | 3,863,019 | 3,795,170 | 3,800,351 | 3,662,709 | 3,376,163 | 3,252,957 | 2,915,178 | 2,833,686 | 2,637,904 | 2,543,560 | 2,412,555 | 2,217,441 | 1,895,312 | 1,700,393 | 1,687,042 | 1,566,789 | 1,419,889 | 1,165,540 | 1,063,258 | 1,004,737 | 936,315 | 873,718 | 832,109 | 773,573 | 756,475 | 711,434 | 676,644 | 595,587 | 588,193 | 575,017 | 40,658 | 0 | 0 | 530,017 | 455,018 | 497,632 | 480,617 | 492,349 | 519,821 | 511,814 | 496,204 | 465,577 | 489,271 | 440,866 | 416,613 | 406,261 | 391,875 | 388,166 | 375,500 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Liabilities |
| 1,883,590 | 129,857 | 134,142 | 3,366,033 | 2,968 | 3,338 | 2,592 | 2,913 | 1,887 | 13,067 | 1,532 | 2,018 | 1,568 | 1,132 | 1,418 | 1,439 | 1,249 | 1,073 | 3,293 | 3,767 | 2,635 | 2,930 | 1,549 | 1,108 | 887 | 435 | 410 | 311 | 237 | 210 | 148 | 112 | 125 | 138 | 108 | 117 | 112 | 108 | 104 | 97 | 82 | 96 | 83 | 102 | 81 | 100 | 91 | 120 | 0 | 0 | 0 | 0 | 0 | 156 | 0 | 0 | 0 | 138 | 285 | 338 | 9,920 | 450 | 8,153 | 8,075 | 4,935 | 4,368 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Debt |
| 0 | 0 | 0 | 255,003 | 0 | 0 | 0 | 145,000 | 0 | 0 | 0 | 110,000 | 104,156 | 69,871 | 69,794 | 79,603 | 0 | 0 | 69,605 | 69,528 | 0 | 0 | 0 | 140,000 | 0 | 425,488 | 451,431 | 55,000 | 401,869 | 471,835 | 289,985 | 226,559 | 147,978 | 147,974 | 0 | 203,681 | 0 | 0 | 0 | 110,175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,700 | 0 | 7,000 | 7,000 | 4,000 | 4,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | 140,000 | 0 | 425,488 | 451,431 | 55,000 | 401,869 | 471,835 | 289,985 | 226,559 | 147,978 | 147,974 | 0 | 203,681 | 0 | 0 | 0 | 110,175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounts payable |
| 2,808 | 3,419 | 3,382 | 3,848 | 2,968 | 3,338 | 2,592 | 2,913 | 1,887 | 2,005 | 1,532 | 2,018 | 1,568 | 1,132 | 1,418 | 1,439 | 1,249 | 1,073 | 3,293 | 3,767 | 2,635 | 2,930 | 1,549 | 1,108 | 887 | 435 | 410 | 311 | 237 | 210 | 148 | 112 | 125 | 138 | 108 | 117 | 112 | 108 | 104 | 97 | 82 | 96 | 83 | 102 | 81 | 100 | 91 | 120 | 522,659 | 0 | 0 | 486,665 | 422,702 | 156 | 0 | 0 | 0 | 138 | 285 | 338 | 1,220 | 450 | 1,153 | 1,075 | 935 | 368 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Liabilities |
| 1,880,782 | 126,438 | 130,760 | 14,184 | -2,968 | -3,338 | -2,592 | -2,913 | -1,887 | 11,062 | -1,532 | -2,018 | -1,568 | -1,132 | -1,418 | -1,439 | -1,249 | -1,073 | -3,293 | -3,767 | -2,635 | -2,930 | -1,549 | -1,108 | -887 | -435 | -410 | -311 | -237 | -210 | -148 | -112 | -125 | -138 | -108 | -117 | -112 | -108 | -104 | -97 | -82 | -96 | -83 | -102 | -81 | -100 | -91 | -120 | 0 | 0 | 0 | 0 | 0 | -156 | 0 | 0 | 0 | -138 | -285 | -338 | 0 | -450 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Liabilities |
| 3,554,540 | 4,841,492 | 4,839,786 | 1,438,744 | 719,694 | 719,615 | 2,592 | 2,913 | 1,887 | 3,721,407 | 1,532 | 619,153 | 619,076 | 584,790 | 584,711 | 594,519 | 584,672 | 584,594 | 584,516 | 584,438 | 584,360 | 584,281 | 529,057 | 559,028 | 458,997 | 423,967 | 449,936 | 446,902 | 401,869 | 471,835 | 326,600 | 226,559 | 184,519 | 160,752 | 163,720 | 203,681 | 153,883 | 143,850 | 109,815 | 109,770 | 89,723 | 24,676 | 24,628 | 34,582 | 34,534 | 26,485 | 25,713 | 40,686 | 40,658 | 0 | 0 | 0 | 0 | 114,000 | 114,000 | 96,000 | 92,000 | 97,400 | 51,700 | 51,700 | 46,000 | 55,700 | 51,700 | 51,700 | 54,700 | 55,700 | 54,700 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long term Debt Total |
| 0 | 0 | 0 | 0 | 0 | 104,684 | 104,608 | 104,532 | 104,456 | 104,381 | 104,306 | 104,231 | 104,156 | 69,871 | 69,794 | 79,603 | 69,758 | 69,681 | 69,605 | 69,528 | 69,452 | 69,375 | 33,911 | 33,875 | 33,837 | 33,800 | 36,763 | 36,726 | 36,689 | 36,652 | 36,615 | 36,578 | 36,541 | 12,778 | 12,751 | 12,724 | 2,937 | 0 | 2,894 | 2,873 | 2,852 | 2,831 | 2,809 | 2,789 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | 22,578 | 9,617 | 15,435 | 10,847 | 11,717 | 13,658 | 13,494 | 11,593 | 10,967 | 8,922 | 17,104 | 12,991 | 5,805 | 9,625 | 4,384 | 5,331 | 5,350 | 4,416 | 4,724 | 4,195 | 3,757 | 5,457 | 7,940 | 15,813 | 3,640 | 3,666 | 0 | 0 | 2,779 | 1,861 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Stockholder Equity |
| 385,129 | 371,953 | 366,739 | 362,795 | 347,744 | 354,332 | 357,284 | 364,974 | 360,857 | 365,332 | 374,655 | 380,338 | 370,442 | 358,641 | 344,566 | 330,944 | 318,102 | 307,711 | 305,127 | 304,913 | 295,140 | 296,120 | 294,013 | 288,735 | 287,740 | 282,087 | 224,824 | 224,127 | 220,867 | 163,830 | 157,491 | 153,942 | 137,154 | 135,679 | 107,830 | 104,330 | 102,912 | 99,908 | 99,362 | 96,785 | 94,774 | 94,534 | 91,644 | 90,908 | 61,874 | 61,178 | 62,643 | 61,350 | 58,315 | 0 | 0 | 55,423 | 48,897 | 45,411 | 42,891 | 44,918 | 45,961 | 46,087 | 43,976 | 42,619 | 42,544 | 42,668 | 41,363 | 40,058 | 41,749 | 43,480 | 43,198 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock |
| 185,631 | 185,175 | 184,720 | 184,700 | 185,085 | 186,545 | 189,202 | 192,935 | 200,123 | 204,071 | 214,473 | 218,946 | 223,059 | 222,486 | 221,911 | 221,408 | 220,951 | 220,418 | 219,893 | 219,423 | 219,013 | 224,244 | 226,235 | 227,587 | 227,454 | 227,099 | 172,421 | 172,043 | 171,783 | 119,883 | 119,627 | 119,506 | 95,839 | 95,642 | 72,697 | 72,559 | 72,409 | 72,218 | 72,032 | 71,774 | 71,705 | 71,509 | 71,378 | 71,378 | 42,037 | 41,826 | 41,537 | 41,508 | 41,366 | 0 | 0 | 41,306 | 41,246 | 41,068 | 0 | 0 | 0 | 0 | 1,380 | 1,380 | 0 | 0 | 1,929 | 1,929 | 2,015 | 1,924 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Retained Earnings Total Equity |
| 0 | 0 | 0 | 0 | 0 | 200,973 | 197,623 | 205,675 | 199,877 | 192,011 | 183,043 | 172,431 | 160,551 | 149,066 | 136,575 | 126,732 | 116,241 | 108,431 | 105,100 | 99,681 | 93,182 | 87,454 | 81,946 | 77,689 | 74,733 | 69,066 | 63,677 | 57,103 | 54,119 | 49,738 | 46,139 | 43,704 | 40,389 | 37,630 | 35,135 | 32,980 | 30,977 | 0 | 26,938 | 25,146 | 23,951 | 22,938 | 22,233 | 21,902 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated Other Comprehensive Income |
| -24,326 | -30,587 | -30,102 | -29,375 | -41,197 | -33,186 | -31,253 | -33,636 | -39,143 | -30,750 | -22,861 | -11,039 | -13,168 | -12,911 | -13,920 | -17,196 | -19,090 | -21,138 | -19,866 | -14,191 | -17,055 | -15,578 | -14,168 | -16,541 | -14,447 | -14,078 | -9,011 | -5,019 | -5,035 | -5,791 | -8,275 | -9,268 | 926 | 2,407 | -2 | -1,209 | -474 | -1,238 | 392 | -135 | -882 | 87 | -1,967 | -2,372 | -1,663 | -1,586 | 1,707 | 1,818 | 0 | 0 | 0 | 0 | 0 | -2,532 | 0 | 0 | 0 | -115 | -522 | -1,204 | 38,613 | -486 | -597 | -1,403 | -1,022 | -730 | 43,198 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Stockholders Equity |
| 0 | 0 | 0 | 0 | 0 | -33,186 | -31,253 | -33,636 | -9,651,734 | -9,769,323 | -374,646 | -11,039 | -13,168 | -12,911 | -13,920 | 0 | -19,090 | 0 | 0 | 0 | -17,055 | 0 | -14,168 | 0 | -14,447 | -14,078 | -11,274 | 0 | -5,035 | -5,791 | 0 | -9,268 | 926 | 2,407 | -2 | -1,209 | -474 | 0 | 392 | -135 | 0 | 87 | 0 | -2,372 | 0 | 0 | 0 | 0 | -58,315 | 0 | 0 | 0 | 0 | -41,068 | 42,891 | 44,918 | 45,961 | 0 | 38,994 | 38,994 | 1,380 | 40,683 | 38,632 | 38,632 | 40,260 | 41,945 | 0 | 0 |
5.4. Balance Sheets
Currency in USD. All numbers in thousands.