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

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?

How much money do you get?
$0.24
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$43.92
Expected worth in 1 year
$48.18
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
$4.50
Return On Investment
12.8%

For what price can you sell your share?

Current Price per Share
$35.09
Expected price per share
$25.42 - $42.11
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of First Internet Bancorp (5 min.)




Live pricePrice per Share (EOD)
$35.09
Intrinsic Value Per Share
$17.46 - $59.24
Total Value Per Share
$61.38 - $103.16

2.2. Growth of First Internet Bancorp (5 min.)




Is First Internet Bancorp growing?

Current yearPrevious yearGrowGrow %
How rich?$385.1m$356m$15.5m4.2%

How much money is First Internet Bancorp making?

Current yearPrevious yearGrowGrow %
Making money$5.5m$2.6m$2.8m51.9%
Net Profit Margin16.4%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)  

3rd party ad coffee SUPPORTERis ad-free.

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.
Based on historical numbers we can estimate the returns while holding a share of First Internet Bancorp.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.802.3%0.631.8%0.290.8%0.762.2%0.591.7%
Usd Book Value Change Per Share1.012.9%1.063.0%0.451.3%0.722.0%0.822.4%
Usd Dividend Per Share0.060.2%0.060.2%0.060.2%0.060.2%0.050.2%
Usd Total Gains Per Share1.073.0%1.123.2%0.511.4%0.782.2%0.882.5%
Usd Price Per Share34.26-30.05-18.00-27.53-27.14-
Price to Earnings Ratio10.74-12.07-3.86-7.90-12.79-
Price-to-Total Gains Ratio32.03-41.10--52.02--37.86-18.84-
Price to Book Ratio0.78-0.71-0.46-0.74-1.10-
Price-to-Total Gains Ratio32.03-41.10--52.02--37.86-18.84-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share35.09
Number of shares28
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.060.06
Usd Book Value Change Per Share1.060.72
Usd Total Gains Per Share1.120.78
Gains per Quarter (28 shares)31.4921.78
Gains per Year (28 shares)125.9687.13
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1711911678077
21423824214161164
32035836820241251
42747749427321338
53459662034402425
64171574641482512
74783487247562599
85495399854643686
9611073112461723773
10681192125068804860

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%11.01.00.091.7%19.01.00.095.0%39.01.00.097.5%52.01.00.098.1%
Book Value Change Per Share4.00.00.0100.0%9.03.00.075.0%17.03.00.085.0%36.04.00.090.0%45.06.02.084.9%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%48.00.05.090.6%
Total Gains per Share4.00.00.0100.0%9.03.00.075.0%17.03.00.085.0%36.04.00.090.0%45.06.02.084.9%
3rd party ad coffee SUPPORTERis ad-free.

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 QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--1.0091.064-5%0.446+126%0.717+41%0.825+22%
Book Value Per Share--43.92142.587+3%39.524+11%37.374+18%28.920+52%
Current Ratio--0.3931.896-79%504.916-100%995.602-100%4074.170-100%
Debt To Asset Ratio--0.9340.931+0%0.926+1%0.923+1%0.920+1%
Debt To Equity Ratio--14.12013.573+4%12.623+12%12.057+17%11.674+21%
Dividend Per Share--0.0610.061+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--0.7970.633+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---0.0310.039-180%-0.002-94%0.365-108%0.291-111%
Free Cash Flow To Equity Per Share--52.80017.462+202%24.829+113%9.455+458%13.190+300%
Gross Profit Margin--0.9220.887+4%0.955-3%0.9250%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 Cap304156260.100+1%300416724.060262386779.115+14%162878710.153+84%261504093.971+15%251198239.337+20%
Net Profit Margin--0.2160.164+32%0.095+128%0.262-18%0.266-19%
Operating Margin--0.2360.168+41%0.056+317%0.277-15%0.317-26%
Operating Ratio--1.0190.679+50%0.944+8%0.683+49%0.896+14%
Pb Ratio0.799+2%0.7800.705+11%0.456+71%0.737+6%1.100-29%
Pe Ratio11.005+2%10.74512.070-11%3.855+179%7.905+36%12.790-16%
Price Per Share35.090+2%34.26030.053+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 Ratio32.804+2%32.02841.101-22%-52.021+262%-37.857+218%18.843+70%
Quick Ratio--1.1896.631-82%747.969-100%976.647-100%3744.389-100%
Return On Assets--0.0010.001+18%0.001+118%0.002-28%0.002-29%
Return On Equity--0.0180.015+23%0.007+144%0.021-13%0.021-13%
Total Gains Per Share--1.0701.125-5%0.507+111%0.778+38%0.877+22%
Usd Book Value--385129000.000371654000.000+4%356083500.000+8%351628900.000+10%270136350.000+43%
Usd Book Value Change Per Share--1.0091.064-5%0.446+126%0.717+41%0.825+22%
Usd Book Value Per Share--43.92142.587+3%39.524+11%37.374+18%28.920+52%
Usd Dividend Per Share--0.0610.061+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--0.7970.633+26%0.293+173%0.763+5%0.593+34%
Usd Free Cash Flow---270000.000325500.000-183%51000.000-629%3602400.000-107%2628275.000-110%
Usd Free Cash Flow Per Share---0.0310.039-180%-0.002-94%0.365-108%0.291-111%
Usd Free Cash Flow To Equity Per Share--52.80017.462+202%24.829+113%9.455+458%13.190+300%
Usd Market Cap304156260.100+1%300416724.060262386779.115+14%162878710.153+84%261504093.971+15%251198239.337+20%
Usd Price Per Share35.090+2%34.26030.053+14%17.998+90%27.527+24%27.139+26%
Usd Profit--6990000.0005522250.000+27%2656250.000+163%7328350.000-5%5607600.000+25%
Usd Revenue--32299000.00041135000.000-21%21532250.000+50%28445400.000+14%21141074.975+53%
Usd Total Gains Per Share--1.0701.125-5%0.507+111%0.778+38%0.877+22%
 EOD+5 -3MRQTTM+24 -16YOY+23 -175Y+19 -2110Y+23 -17

3.3 Fundamental Score

Let's check the fundamental score of First Internet Bancorp based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1511.005
Price to Book Ratio (EOD)Between0-10.799
Net Profit Margin (MRQ)Greater than00.216
Operating Margin (MRQ)Greater than00.236
Quick Ratio (MRQ)Greater than11.189
Current Ratio (MRQ)Greater than10.393
Debt to Asset Ratio (MRQ)Less than10.934
Debt to Equity Ratio (MRQ)Less than114.120
Return on Equity (MRQ)Greater than0.150.018
Return on Assets (MRQ)Greater than0.050.001
Total6/10 (60.0%)

3.4 Technical Score

Let's check the technical score of First Internet Bancorp based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5043.298
Ma 20Greater thanMa 5035.678
Ma 50Greater thanMa 10038.614
Ma 100Greater thanMa 20036.732
OpenGreater thanClose34.940
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About First Internet Bancorp

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

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 efficient.
The company is efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is expensive.
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 First Internet Bancorp earns for each $1 of revenue.

  • 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:

  • The MRQ is 21.6%. The company is making a huge profit. +2
  • The TTM is 16.4%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ21.6%TTM16.4%+5.2%
TTM16.4%YOY9.5%+6.9%
TTM16.4%5Y26.2%-9.8%
5Y26.2%10Y26.6%-0.4%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ21.6%40.2%-18.6%
TTM16.4%31.4%-15.0%
YOY9.5%28.8%-19.3%
5Y26.2%24.7%+1.5%
10Y26.6%21.4%+5.2%
4.3.1.2. Return on Assets

Shows how efficient First Internet Bancorp is using its assets to generate profit.

  • 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:

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

  • 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:

  • The MRQ is 1.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.5%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.8%TTM1.5%+0.3%
TTM1.5%YOY0.7%+0.7%
TTM1.5%5Y2.1%-0.6%
5Y2.1%10Y2.1%0.0%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8%2.8%-1.0%
TTM1.5%2.5%-1.0%
YOY0.7%2.7%-2.0%
5Y2.1%2.4%-0.3%
10Y2.1%2.7%-0.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of First Internet Bancorp.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient First Internet Bancorp is operating .

  • 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:

  • The MRQ is 23.6%. The company is operating efficient. +1
  • The TTM is 16.8%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ23.6%TTM16.8%+6.8%
TTM16.8%YOY5.6%+11.1%
TTM16.8%5Y27.7%-11.0%
5Y27.7%10Y31.7%-4.0%
4.3.2.2. Operating Ratio

Measures how efficient First Internet Bancorp is keeping operating costs low.

  • 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:

  • The MRQ is 1.019. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.679. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ1.019TTM0.679+0.340
TTM0.679YOY0.944-0.265
TTM0.6795Y0.683-0.005
5Y0.68310Y0.896-0.212
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of First Internet Bancorp.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if First Internet Bancorp is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Banks - Regional industry mean).
  • A Current Ratio of 0.39 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:

  • The MRQ is 0.393. The company is unable to pay all its short-term debts. -2
  • The TTM is 1.896. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ0.393TTM1.896-1.503
TTM1.896YOY504.916-503.019
TTM1.8965Y995.602-993.706
5Y995.60210Y4,074.170-3,078.568
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM1.8962.176-0.280
YOY504.9162.383+502.533
5Y995.6021.117+994.485
10Y4,074.17011.601+4,062.569
4.4.3.2. Quick Ratio

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

  • 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:

  • The MRQ is 1.189. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 6.631. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.189TTM6.631-5.442
TTM6.631YOY747.969-741.338
TTM6.6315Y976.647-970.016
5Y976.64710Y3,744.389-2,767.742
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM6.631-0.015+6.646
YOY747.9692.384+745.585
5Y976.6470.682+975.965
10Y3,744.38917.526+3,726.863
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of First Internet Bancorp.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of First Internet Bancorp assets are financed with debt.

  • 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:

  • The MRQ is 0.934. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.931. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.934TTM0.931+0.003
TTM0.931YOY0.926+0.005
TTM0.9315Y0.923+0.009
5Y0.92310Y0.920+0.002
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9340.915+0.019
TTM0.9310.724+0.207
YOY0.9260.326+0.600
5Y0.9230.761+0.162
10Y0.9200.847+0.073
4.5.4.2. Debt to Equity Ratio

Measures if First Internet Bancorp is able to pay off its debts by using shareholders equity.

  • 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:

  • The MRQ is 14.120. The company is unable to pay all its debts with equity. -1
  • The TTM is 13.573. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ14.120TTM13.573+0.547
TTM13.573YOY12.623+0.950
TTM13.5735Y12.057+1.516
5Y12.05710Y11.674+0.383
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ14.12010.715+3.405
TTM13.5738.867+4.706
YOY12.6233.978+8.645
5Y12.0579.345+2.712
10Y11.67411.610+0.064
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 First Internet Bancorp generates.

  • 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:

  • The EOD is 11.005. Based on the earnings, the company is underpriced. +1
  • The MRQ is 10.745. Based on the earnings, the company is underpriced. +1
  • The TTM is 12.070. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD11.005MRQ10.745+0.260
MRQ10.745TTM12.070-1.326
TTM12.070YOY3.855+8.215
TTM12.0705Y7.905+4.165
5Y7.90510Y12.790-4.885
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD11.0053.986+7.019
MRQ10.7454.277+6.468
TTM12.0704.718+7.352
YOY3.8555.611-1.756
5Y7.9059.054-1.149
10Y12.7909.531+3.259
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
Current periodCompared to+/- 
EOD-284.903MRQ-278.164-6.739
MRQ-278.164TTM-81.394-196.769
TTM-81.394YOY8.374-89.769
TTM-81.3945Y-11.926-69.469
5Y-11.92610Y-3.567-8.358
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD-284.9032.406-287.309
MRQ-278.1642.582-280.746
TTM-81.394-0.320-81.074
YOY8.3740.514+7.860
5Y-11.9260.452-12.378
10Y-3.5670.106-3.673
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 First Internet Bancorp is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • A PB ratio of 0.78 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:

  • The EOD is 0.799. Based on the equity, the company is cheap. +2
  • The MRQ is 0.780. Based on the equity, the company is cheap. +2
  • The TTM is 0.705. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.799MRQ0.780+0.019
MRQ0.780TTM0.705+0.075
TTM0.705YOY0.456+0.249
TTM0.7055Y0.737-0.032
5Y0.73710Y1.100-0.364
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD0.7990.450+0.349
MRQ0.7800.483+0.297
TTM0.7050.350+0.355
YOY0.4560.182+0.274
5Y0.7370.620+0.117
10Y1.1000.894+0.206
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.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30BlackRock Inc8.90210.0006771628600478.4385
2024-09-30Dimensional Fund Advisors, Inc.5.77380.0042500471108082.2072
2024-09-30Vanguard Group Inc4.99880.0003433290105832.5036
2024-09-30Banc Funds Co LLC4.20281.354636429600
2024-09-30Patriot Financial Partners GP, LLC3.7553.936632548200
2024-09-30Geode Capital Management, LLC2.32630.000620164139672.0068
2024-09-30Heartland Advisors Inc2.30740.359320000000
2024-09-30Hotchkis & Wiley Capital Management LLC2.24450.0221194555-8020-3.959
2024-09-30Fiduciary Trust Co2.21040.0917191599-39751-17.1822
2024-09-30Morgan Stanley - Brokerage Accounts1.89640.0004164378-117364-41.6566
2024-09-30Ancora Advisors LLC1.50060.1015130067-1870-1.4173
2024-09-30Amvescap Plc.1.45520.000812613395307309.1773
2024-09-30Foundry Partners, LLC1.40550.206612182799778.92
2024-09-30Acuitas Investments, LLC1.36621.80911842100
2024-09-30D. E. Shaw & Co LP1.35130.0034117132-7705-6.172
2024-09-30Jacobs Levy Equity Management, Inc.1.30550.015113159-3741-3.2002
2024-09-30State Street Corp1.22620.000210628287018.9167
2024-09-30Franklin Resources Inc1.14930.0019962029813.0847
2024-09-30State Of Wisconsin Investment Board1.14550.00869929200
2024-09-30American Century Companies Inc1.10280.001995586934710.8385
Total 51.62567.91844474859+33267+0.7%

4.9.2. Funds holding First Internet Bancorp

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-30Vanguard Total Stock Mkt Idx Inv2.86470.000624830900
2024-12-31iShares Russell 2000 ETF2.78890.0121241737-925-0.3812
2024-11-30Heartland Value Investor2.30741.003720000000
2024-09-30Foundry Partners Micro Cap Value1.91530.9359166020-3080-1.8214
2024-11-30Vanguard Institutional Extnd Mkt Idx Tr1.40250.004212157112481.0372
2024-12-31Invesco Dorsey Wright SmallCap Momt ETF1.26320.39051094901980.1812
2024-11-30DFA US Small Cap Value I1.21010.024510489036973.6534
2024-12-31Avantis US Small Cap Value ETF1.03660.0215898531280.1427
2024-11-30Franklin Mutual Small-Mid Cap Val A0.97571.54678457600
2024-09-30Ancora/Thelen Small Mid Cap Core0.97120.64168418000
2024-10-31Fidelity Small Cap Index0.96320.01098348511411.3857
2024-11-30BlackRock Advantage Small Cap Core Instl0.74940.06096495400
2024-11-30DFA US Targeted Value I0.70090.01726075300
2024-11-30DFA US Small Cap I0.65330.01325662400
2024-11-30Russell Inv Tax-Managed US Mid&Sm Cap S0.65010.12945635100
2024-12-31iShares Russell 2000 Value ETF0.58630.014850824-1428-2.7329
2024-11-30Hotchkis & Wiley Sm Cp Divers Val I0.56980.218149389-1800-3.5164
2024-11-30DFA US Micro Cap I0.55530.02474813300
2024-11-30Fidelity Extended Market Index0.51520.004244658-294-0.654
2024-12-31Dimensional US Targeted Value ETF0.5090.01484411800
Total 23.18815.08952009915-1115-0.1%

5.3. Insider Transactions

Insiders are holding 7.476% of the shares of First Internet Bancorp.

DateOwnerTypeAmountPricePost Transaction AmountLink
2023-05-10Aasif M BadeBUY1000010.76
2023-05-09Nicole S LorchBUY200010.4
2023-05-04John K Keach JrBUY200011.12
2023-03-29Ann C DeeBUY200017.26
2023-03-16Nicole S LorchBUY100019.46
2023-02-23Ann C DeeBUY100027.43
2022-10-25Justin P ChristianBUY1047523.84
2022-10-24David B BeckerBUY1000023.6
2022-10-24Nicole S LorchBUY100022.92
2022-05-03Aasif M BadeBUY500037.6
2022-05-03David B BeckerBUY3000036.42
2022-03-10David B BeckerBUY1631444.5
2022-02-08Jerry L WilliamsSELL170250
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  198,489115,385313,874-115,287198,58784,620283,207-375,615-92,408
Total Other Income Expense Net -1,067-267-1,334189-1,145-27-1,17221,55720,385



5.2. Latest Balance Sheet

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

Summary
Total Assets5,823,259
Total Liabilities5,438,130
Total Stockholder Equity385,129
 As reported
Total Liabilities 5,438,130
Total Stockholder Equity+ 385,129
Total Assets = 5,823,259

Assets

Total Assets5,823,259
Total Current Assets740,480
Long-term Assets915,414
Total Current Assets
Cash And Cash Equivalents 712,479
Short-term Investments 575,257
Net Receivables 951,642
Inventory -740,480
Total Current Assets  (as reported)740,480
Total Current Assets  (calculated)1,498,898
+/- 758,418
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 Liabilities1,883,590
Long-term Liabilities3,554,540
Total Stockholder Equity385,129
Total Current Liabilities
Accounts payable 2,808
Other Current Liabilities 1,880,782
Total Current Liabilities  (as reported)1,883,590
Total Current Liabilities  (calculated)1,883,590
+/-0
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
Total Stockholder Equity
Common Stock185,631
Retained Earnings 223,824
Accumulated Other Comprehensive Income -24,326
Total Stockholder Equity (as reported)385,129
Total Stockholder Equity (calculated)385,129
+/-0
Other
Capital Stock185,631
Cash and Short Term Investments 712,479
Common Stock Shares Outstanding 8,769
Liabilities and Stockholders Equity 5,823,259
Net Debt -92,408
Net Invested Capital 1,005,200
Net Working Capital -1,143,110
Property Plant and Equipment Gross 90,443
Short Long Term Debt Total 620,071



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312010-12-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-30
> Total Assets 
0
418,699
431,647
433,624
446,319
457,976
483,534
531,815
508,196
540,180
557,901
565,782
537,267
523,508
543,044
503,915
585,440
0
0
627,678
636,367
650,836
656,765
738,518
802,342
848,119
868,107
926,883
970,503
1,035,677
1,104,645
1,166,170
1,269,870
1,527,719
1,702,468
1,824,196
1,854,335
2,052,803
2,381,271
2,633,422
2,767,687
2,862,728
3,115,773
3,202,918
3,541,692
3,670,176
3,958,829
4,095,491
4,100,083
4,168,146
4,324,600
4,333,624
4,246,156
4,188,570
4,204,642
4,252,292
4,210,994
4,225,397
4,099,806
4,264,424
4,543,104
4,723,031
4,947,049
5,169,023
5,167,572
5,340,667
5,343,302
5,823,259
5,823,2595,343,3025,340,6675,167,5725,169,0234,947,0494,723,0314,543,1044,264,4244,099,8064,225,3974,210,9944,252,2924,204,6424,188,5704,246,1564,333,6244,324,6004,168,1464,100,0834,095,4913,958,8293,670,1763,541,6923,202,9183,115,7732,862,7282,767,6872,633,4222,381,2712,052,8031,854,3351,824,1961,702,4681,527,7191,269,8701,166,1701,104,6451,035,677970,503926,883868,107848,119802,342738,518656,765650,836636,367627,67800585,440503,915543,044523,508537,267565,782557,901540,180508,196531,815483,534457,976446,319433,624431,647418,6990
   > Total Current Assets 
0
11,730
8,625
6,301
5,458
6,445
5,422
416,431
390,507
425,718
364,752
24,376
3,858
6,849
28,554
0
0
0
0
24,067
782
477,026
451,404
510,427
609,112
631,727
696,759
786,918
821,237
860,274
901,071
950,410
1,042,964
1,199,236
1,254,708
1,332,915
1,366,233
1,548,980
1,857,927
2,107,316
2,260,458
2,365,073
2,620,892
2,698,993
3,022,213
3,100,148
3,381,577
3,484,743
3,478,036
3,469,563
3,638,662
3,701,110
3,638,028
3,610,936
3,426,528
653,805
1,974,748
36,239
207,953
31,661
428,879
1,719,276
1,865,858
1,929,666
433,019
508,448
424,904
740,480
740,480424,904508,448433,0191,929,6661,865,8581,719,276428,87931,661207,95336,2391,974,748653,8053,426,5283,610,9363,638,0283,701,1103,638,6623,469,5633,478,0363,484,7433,381,5773,100,1483,022,2132,698,9932,620,8922,365,0732,260,4582,107,3161,857,9271,548,9801,366,2331,332,9151,254,7081,199,2361,042,964950,410901,071860,274821,237786,918696,759631,727609,112510,427451,404477,02678224,067000028,5546,8493,85824,376364,752425,718390,507416,4315,4226,4455,4586,3018,62511,7300
       Cash And Cash Equivalents 
0
11,730
6,662
4,304
3,380
4,225
3,137
37,026
11,406
13,674
12,565
24,376
3,858
6,849
25,780
2,354
1,582
0
0
24,067
32,513
35,906
17,948
28,829
56,190
59,960
22,644
41,607
30,289
41,572
31,852
21,895
26,152
101,944
70,258
68,075
39,702
53,348
66,243
125,704
47,981
63,747
142,360
85,790
188,712
130,494
348,298
416,402
327,361
351,268
498,619
488,453
419,806
416,205
328,797
407,515
442,960
517,549
207,953
221,052
256,552
303,972
465,631
521,205
405,898
481,264
396,786
712,479
712,479396,786481,264405,898521,205465,631303,972256,552221,052207,953517,549442,960407,515328,797416,205419,806488,453498,619351,268327,361416,402348,298130,494188,71285,790142,36063,74747,981125,70466,24353,34839,70268,07570,258101,94426,15221,89531,85241,57230,28941,60722,64459,96056,19028,82917,94835,90632,51324,067001,5822,35425,7806,8493,85824,37612,56513,67411,40637,0263,1374,2253,3804,3046,66211,7300
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
30,063
33,196
0
0
0
156,693
164,275
193,934
216,662
181,409
204,869
159,528
128,203
137,518
163,676
190,767
202,565
213,698
315,311
433,806
470,978
456,700
470,065
489,775
492,468
473,275
463,652
460,822
468,997
481,345
520,382
522,334
544,742
540,852
608,682
589,017
528,311
497,628
462,376
663,519
634,007
603,044
465,288
425,489
393,565
390,384
395,833
379,394
450,827
474,855
482,431
488,572
575,257
575,257488,572482,431474,855450,827379,394395,833390,384393,565425,489465,288603,044634,007663,519462,376497,628528,311589,017608,682540,852544,742522,334520,382481,345468,997460,822463,652473,275492,468489,775470,065456,700470,978433,806315,311213,698202,565190,767163,676137,518128,203159,528204,869181,409216,662193,934164,275156,69300033,19630,063000000000000000
       Net Receivables 
0
0
1,962
1,997
2,078
2,220
2,286
2,505
2,426
2,744
352,187
0
0
0
2,774
0
0
0
0
0
2,196
2,137
2,271
2,810
2,904
8,008
6,376
173,323
200,096
234,782
288,110
336,925
383,320
455,963
513,263
584,798
628,552
684,611
768,247
806,076
828,425
864,116
901,189
923,088
973,978
1,048,165
1,097,857
1,110,847
1,081,552
1,101,572
1,064,602
1,044,775
1,031,892
1,010,114
984,226
991,224
928,744
902,269
884,647
955,718
1,005,203
1,019,471
1,020,833
957,634
955,233
959,935
947,109
951,642
951,642947,109959,935955,233957,6341,020,8331,019,4711,005,203955,718884,647902,269928,744991,224984,2261,010,1141,031,8921,044,7751,064,6021,101,5721,081,5521,110,8471,097,8571,048,165973,978923,088901,189864,116828,425806,076768,247684,611628,552584,798513,263455,963383,320336,925288,110234,782200,096173,3236,3768,0082,9042,8102,2712,1372,196000002,774000352,1872,7442,4262,5052,2862,2202,0781,9971,96200
       Other Current Assets 
0
0
0
0
0
0
0
376,900
376,675
409,300
0
0
0
0
0
0
0
0
0
0
0
274,708
181,932
262,126
362,187
253,043
508,211
443,785
645,942
420,244
390,342
389,025
419,794
326,018
237,381
209,064
241,279
340,956
533,662
683,068
910,777
973,558
1,116,521
1,210,952
1,378,178
1,401,107
1,413,088
1,412,752
1,528,271
1,408,041
1,486,424
1,639,571
1,688,702
1,722,241
1,449,986
423,569
460,185
0
225,419
0
-1,223,260
326,400
489,838
545,072
433,019
508,448
424,904
130,934
130,934424,904508,448433,019545,072489,838326,400-1,223,2600225,4190460,185423,5691,449,9861,722,2411,688,7021,639,5711,486,4241,408,0411,528,2711,412,7521,413,0881,401,1071,378,1781,210,9521,116,521973,558910,777683,068533,662340,956241,279209,064237,381326,018419,794389,025390,342420,244645,942443,785508,211253,043362,187262,126181,932274,70800000000000409,300376,675376,9000000000
   > Long-term Assets 
0
95,473
98,809
106,615
114,433
114,414
117,693
115,384
117,689
114,462
123,212
184,394
186,038
172,894
173,494
0
0
0
0
5,540
60,825
173,810
205,361
228,091
193,230
216,392
171,348
139,965
149,266
175,403
203,574
215,760
226,906
328,483
447,760
491,281
488,102
503,823
523,344
526,106
507,229
497,655
494,881
503,925
519,479
570,028
577,252
610,748
622,047
698,583
685,938
632,514
608,128
577,634
778,114
753,523
727,138
4,687
3,891,853
75,434
77,398
685,529
688,211
761,639
4,734,553
4,832,219
4,918,398
915,414
915,4144,918,3984,832,2194,734,553761,639688,211685,52977,39875,4343,891,8534,687727,138753,523778,114577,634608,128632,514685,938698,583622,047610,748577,252570,028519,479503,925494,881497,655507,229526,106523,344503,823488,102491,281447,760328,483226,906215,760203,574175,403149,266139,965171,348216,392193,230228,091205,361173,81060,8255,5400000173,494172,894186,038184,394123,212114,462117,689115,384117,693114,414114,433106,61598,80995,4730
       Property Plant Equipment 
0
0
0
192
169
251
0
251
229
202
0
0
0
0
0
876
793
0
0
853
793
4,848
6,740
6,742
7,134
6,836
7,133
7,075
7,061
7,040
8,120
8,508
8,521
8,485
9,267
10,116
10,044
9,853
9,667
9,739
10,058
10,110
10,169
20,207
10,697
13,737
14,405
14,512
14,630
18,883
23,939
31,262
37,590
42,381
44,249
52,700
59,842
68,632
70,288
70,747
72,711
74,248
73,525
74,197
73,463
73,231
72,516
72,150
72,15072,51673,23173,46374,19773,52574,24872,71170,74770,28868,63259,84252,70044,24942,38137,59031,26223,93918,88314,63014,51214,40513,73710,69720,20710,16910,11010,0589,7399,6679,85310,04410,1169,2678,4858,5218,5088,1207,0407,0617,0757,1336,8367,1346,7426,7404,84879385300793876000002022292510251169192000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
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
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
4,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,687004,6874,6874,6874,6874,6874,6874,6870000000000
       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
32,991
21,924
26,130
32,092
39,159
32,072
0
901,168
986,514
1,065,442
1,150,597
1,230,875
1,288,113
1,458,204
1,736,265
1,924,235
2,151,880
2,235,159
2,402,898
2,525,652
3,223,374
2,868,634
2,910,267
2,950,134
3,602,599
2,990,026
3,058,382
3,130,459
565,851
530,566
729,178
696,136
662,609
628,658
610,602
584,622
579,552
606,594
609,999
682,755
702,008
718,169
758,921
838,577
838,577758,921718,169702,008682,755609,999606,594579,552584,622610,602628,658662,609696,136729,178530,566565,8513,130,4593,058,3822,990,0263,602,5992,950,1342,910,2672,868,6343,223,3742,525,6522,402,8982,235,1592,151,8801,924,2351,736,2651,458,2041,288,1131,230,8751,150,5971,065,442986,514901,168032,07239,15932,09226,13021,92432,991000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,687
4,687
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
0
2,481
2,415
2,522
2,818
3,569
3,817
4,120
4,412
4,702
5,249
5,345
5,795
6,255
7,312
8,252
9,579
10,567
11,760
13,009
0
013,00911,76010,5679,5798,2527,3126,2555,7955,3455,2494,7024,4124,1203,8173,5692,8182,5222,4152,4810004,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,6874,687004,6874,687000000000000000
       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
713,721
957,112
1,068,437
1,006,777
1,098,599
1,213,378
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000001,213,3781,098,5991,006,7771,068,437957,112713,721000000000000000000000000000000000000000000000
       Other Assets 
0
311,495
324,213
320,708
326,428
337,117
360,419
647,199
625,885
654,642
69,937
357,012
347,371
343,765
340,996
163,862
173,697
0
0
598,071
574,760
824,646
862,126
966,609
995,572
1,064,511
1,039,455
1,066,848
1,119,769
1,211,080
1,308,219
1,381,930
1,496,776
1,856,202
2,150,228
2,315,477
2,342,437
2,556,626
2,904,615
3,159,528
3,274,916
3,360,383
3,610,654
3,706,843
4,061,171
4,240,204
4,536,081
4,706,239
4,722,130
4,866,729
5,010,538
4,966,138
4,854,284
4,766,204
4,982,756
2,844,964
1,509,108
4,184,471
0
4,157,329
4,036,827
2,318,226
2,392,980
2,477,718
0
0
0
4,167,365
4,167,3650002,477,7182,392,9802,318,2264,036,8274,157,32904,184,4711,509,1082,844,9644,982,7564,766,2044,854,2844,966,1385,010,5384,866,7294,722,1304,706,2394,536,0814,240,2044,061,1713,706,8433,610,6543,360,3833,274,9163,159,5282,904,6152,556,6262,342,4372,315,4772,150,2281,856,2021,496,7761,381,9301,308,2191,211,0801,119,7691,066,8481,039,4551,064,511995,572966,609862,126824,646574,760598,07100173,697163,862340,996343,765347,371357,01269,937654,642625,885647,199360,419337,117326,428320,708324,213311,4950
> Total Liabilities 
0
375,500
388,166
391,875
406,261
416,613
440,866
489,271
465,577
496,204
511,814
519,821
492,349
480,617
497,632
455,018
530,017
0
0
40,658
575,017
588,193
595,587
676,644
711,434
756,475
773,573
832,109
873,718
936,315
1,004,737
1,063,258
1,165,540
1,419,889
1,566,789
1,687,042
1,700,393
1,895,312
2,217,441
2,412,555
2,543,560
2,637,904
2,833,686
2,915,178
3,252,957
3,376,163
3,662,709
3,800,351
3,795,170
3,863,019
4,016,889
4,015,522
3,915,212
3,844,004
3,846,001
3,881,850
3,830,656
3,850,742
3,734,474
3,903,567
4,178,130
4,365,747
4,592,717
4,821,279
4,804,777
4,973,928
4,971,349
5,438,130
5,438,1304,971,3494,973,9284,804,7774,821,2794,592,7174,365,7474,178,1303,903,5673,734,4743,850,7423,830,6563,881,8503,846,0013,844,0043,915,2124,015,5224,016,8893,863,0193,795,1703,800,3513,662,7093,376,1633,252,9572,915,1782,833,6862,637,9042,543,5602,412,5552,217,4411,895,3121,700,3931,687,0421,566,7891,419,8891,165,5401,063,2581,004,737936,315873,718832,109773,573756,475711,434676,644595,587588,193575,01740,65800530,017455,018497,632480,617492,349519,821511,814496,204465,577489,271440,866416,613406,261391,875388,166375,5000
   > Total Current Liabilities 
0
0
4,368
4,935
8,075
8,153
450
9,920
338
285
138
0
0
0
156
0
0
0
0
0
120
91
100
81
102
83
96
82
97
104
108
112
117
108
138
125
112
148
210
237
311
410
435
887
1,108
1,549
2,930
2,635
3,767
3,293
1,073
1,249
1,439
1,418
1,132
1,568
2,018
1,532
13,067
1,887
2,913
2,592
3,338
2,968
3,366,033
134,142
129,857
1,883,590
1,883,590129,857134,1423,366,0332,9683,3382,5922,9131,88713,0671,5322,0181,5681,1321,4181,4391,2491,0733,2933,7672,6352,9301,5491,108887435410311237210148112125138108117112108104978296831028110091120000001560001382853389,9204508,1538,0754,9354,36800
       Short-term Debt 
0
0
4,000
4,000
7,000
7,000
0
8,700
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
110,175
0
0
0
203,681
0
147,974
147,978
226,559
289,985
471,835
401,869
55,000
451,431
425,488
0
140,000
0
0
0
69,528
69,605
0
0
79,603
69,794
69,871
104,156
110,000
0
0
0
145,000
0
0
0
255,003
0
0
0
000255,003000145,000000110,000104,15669,87169,79479,6030069,60569,528000140,0000425,488451,43155,000401,869471,835289,985226,559147,978147,9740203,681000110,175000000000000000000008,70007,0007,0004,0004,00000
       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
110,175
0
0
0
203,681
0
147,974
147,978
226,559
289,985
471,835
401,869
55,000
451,431
425,488
0
140,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000140,0000425,488451,43155,000401,869471,835289,985226,559147,978147,9740203,681000110,1750000000000000000000000000000
       Accounts payable 
0
0
368
935
1,075
1,153
450
1,220
338
285
138
0
0
0
156
422,702
486,665
0
0
522,659
120
91
100
81
102
83
96
82
97
104
108
112
117
108
138
125
112
148
210
237
311
410
435
887
1,108
1,549
2,930
2,635
3,767
3,293
1,073
1,249
1,439
1,418
1,132
1,568
2,018
1,532
2,005
1,887
2,913
2,592
3,338
2,968
3,848
3,382
3,419
2,808
2,8083,4193,3823,8482,9683,3382,5922,9131,8872,0051,5322,0181,5681,1321,4181,4391,2491,0733,2933,7672,6352,9301,5491,108887435410311237210148112125138108117112108104978296831028110091120522,65900486,665422,7021560001382853381,2204501,1531,07593536800
       Other Current Liabilities 
0
0
0
0
0
0
-450
0
-338
-285
-138
0
0
0
-156
0
0
0
0
0
-120
-91
-100
-81
-102
-83
-96
-82
-97
-104
-108
-112
-117
-108
-138
-125
-112
-148
-210
-237
-311
-410
-435
-887
-1,108
-1,549
-2,930
-2,635
-3,767
-3,293
-1,073
-1,249
-1,439
-1,418
-1,132
-1,568
-2,018
-1,532
11,062
-1,887
-2,913
-2,592
-3,338
-2,968
14,184
130,760
126,438
1,880,782
1,880,782126,438130,76014,184-2,968-3,338-2,592-2,913-1,88711,062-1,532-2,018-1,568-1,132-1,418-1,439-1,249-1,073-3,293-3,767-2,635-2,930-1,549-1,108-887-435-410-311-237-210-148-112-125-138-108-117-112-108-104-97-82-96-83-102-81-100-91-12000000-156000-138-285-3380-450000000
   > Long-term Liabilities 
0
54,700
55,700
54,700
51,700
51,700
55,700
46,000
51,700
51,700
97,400
92,000
96,000
114,000
114,000
0
0
0
0
40,658
40,686
25,713
26,485
34,534
34,582
24,628
24,676
89,723
109,770
109,815
143,850
153,883
203,681
163,720
160,752
184,519
226,559
326,600
471,835
401,869
446,902
449,936
423,967
458,997
559,028
529,057
584,281
584,360
584,438
584,516
584,594
584,672
594,519
584,711
584,790
619,076
619,153
1,532
3,721,407
1,887
2,913
2,592
719,615
719,694
1,438,744
4,839,786
4,841,492
3,554,540
3,554,5404,841,4924,839,7861,438,744719,694719,6152,5922,9131,8873,721,4071,532619,153619,076584,790584,711594,519584,672584,594584,516584,438584,360584,281529,057559,028458,997423,967449,936446,902401,869471,835326,600226,559184,519160,752163,720203,681153,883143,850109,815109,77089,72324,67624,62834,58234,53426,48525,71340,68640,6580000114,000114,00096,00092,00097,40051,70051,70046,00055,70051,70051,70054,70055,70054,7000
       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
2,789
2,809
2,831
2,852
2,873
2,894
0
2,937
12,724
12,751
12,778
36,541
36,578
36,615
36,652
36,689
36,726
36,763
33,800
33,837
33,875
33,911
69,375
69,452
69,528
69,605
69,681
69,758
79,603
69,794
69,871
104,156
104,231
104,306
104,381
104,456
104,532
104,608
104,684
0
0
0
0
0
00000104,684104,608104,532104,456104,381104,306104,231104,15669,87169,79479,60369,75869,68169,60569,52869,45269,37533,91133,87533,83733,80036,76336,72636,68936,65236,61536,57836,54112,77812,75112,7242,93702,8942,8732,8522,8312,8092,789000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,861
2,779
0
0
3,666
3,640
15,813
7,940
5,457
3,757
4,195
4,724
4,416
5,350
5,331
4,384
9,625
5,805
12,991
17,104
8,922
10,967
11,593
13,494
13,658
11,717
10,847
15,435
9,617
22,578
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000022,5789,61715,43510,84711,71713,65813,49411,59310,9678,92217,10412,9915,8059,6254,3845,3315,3504,4164,7244,1953,7575,4577,94015,8133,6403,666002,7791,861000000000000000
> Total Stockholder Equity
0
43,198
43,480
41,749
40,058
41,363
42,668
42,544
42,619
43,976
46,087
45,961
44,918
42,891
45,411
48,897
55,423
0
0
58,315
61,350
62,643
61,178
61,874
90,908
91,644
94,534
94,774
96,785
99,362
99,908
102,912
104,330
107,830
135,679
137,154
153,942
157,491
163,830
220,867
224,127
224,824
282,087
287,740
288,735
294,013
296,120
295,140
304,913
305,127
307,711
318,102
330,944
344,566
358,641
370,442
380,338
374,655
365,332
360,857
364,974
357,284
354,332
347,744
362,795
366,739
371,953
385,129
385,129371,953366,739362,795347,744354,332357,284364,974360,857365,332374,655380,338370,442358,641344,566330,944318,102307,711305,127304,913295,140296,120294,013288,735287,740282,087224,824224,127220,867163,830157,491153,942137,154135,679107,830104,330102,91299,90899,36296,78594,77494,53491,64490,90861,87461,17862,64361,35058,3150055,42348,89745,41142,89144,91845,96146,08743,97642,61942,54442,66841,36340,05841,74943,48043,1980
   Common Stock
0
0
1,924
2,015
1,929
1,929
0
0
1,380
1,380
0
0
0
0
41,068
41,246
41,306
0
0
41,366
41,508
41,537
41,826
42,037
71,378
71,378
71,509
71,705
71,774
72,032
72,218
72,409
72,559
72,697
95,642
95,839
119,506
119,627
119,883
171,783
172,043
172,421
227,099
227,454
227,587
226,235
224,244
219,013
219,423
219,893
220,418
220,951
221,408
221,911
222,486
223,059
218,946
214,473
204,071
200,123
192,935
189,202
186,545
185,085
184,700
184,720
185,175
185,631
185,631185,175184,720184,700185,085186,545189,202192,935200,123204,071214,473218,946223,059222,486221,911221,408220,951220,418219,893219,423219,013224,244226,235227,587227,454227,099172,421172,043171,783119,883119,627119,50695,83995,64272,69772,55972,40972,21872,03271,77471,70571,50971,37871,37842,03741,82641,53741,50841,3660041,30641,24641,06800001,3801,380001,9291,9292,0151,92400
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
21,902
22,233
22,938
23,951
25,146
26,938
0
30,977
32,980
35,135
37,630
40,389
43,704
46,139
49,738
54,119
57,103
63,677
69,066
74,733
77,689
81,946
87,454
93,182
99,681
105,100
108,431
116,241
126,732
136,575
149,066
160,551
172,431
183,043
192,011
199,877
205,675
197,623
200,973
0
0
0
0
0
00000200,973197,623205,675199,877192,011183,043172,431160,551149,066136,575126,732116,241108,431105,10099,68193,18287,45481,94677,68974,73369,06663,67757,10354,11949,73846,13943,70440,38937,63035,13532,98030,977026,93825,14623,95122,93822,23321,902000000000000000000000000
   Accumulated Other Comprehensive Income 
0
43,198
-730
-1,022
-1,403
-597
-486
38,613
-1,204
-522
-115
0
0
0
-2,532
0
0
0
0
0
1,818
1,707
-1,586
-1,663
-2,372
-1,967
87
-882
-135
392
-1,238
-474
-1,209
-2
2,407
926
-9,268
-8,275
-5,791
-5,035
-5,019
-9,011
-14,078
-14,447
-16,541
-14,168
-15,578
-17,055
-14,191
-19,866
-21,138
-19,090
-17,196
-13,920
-12,911
-13,168
-11,039
-22,861
-30,750
-39,143
-33,636
-31,253
-33,186
-41,197
-29,375
-30,102
-30,587
-24,326
-24,326-30,587-30,102-29,375-41,197-33,186-31,253-33,636-39,143-30,750-22,861-11,039-13,168-12,911-13,920-17,196-19,090-21,138-19,866-14,191-17,055-15,578-14,168-16,541-14,447-14,078-9,011-5,019-5,035-5,791-8,275-9,2689262,407-2-1,209-474-1,238392-135-88287-1,967-2,372-1,663-1,5861,7071,81800000-2,532000-115-522-1,20438,613-486-597-1,403-1,022-73043,1980
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
41,945
40,260
38,632
38,632
40,683
1,380
38,994
38,994
0
45,961
44,918
42,891
-41,068
0
0
0
0
-58,315
0
0
0
0
-2,372
0
87
0
-135
392
0
-474
-1,209
-2
2,407
926
-9,268
0
-5,791
-5,035
0
-11,274
-14,078
-14,447
0
-14,168
0
-17,055
0
0
0
-19,090
0
-13,920
-12,911
-13,168
-11,039
-374,646
-9,769,323
-9,651,734
-33,636
-31,253
-33,186
0
0
0
0
0
00000-33,186-31,253-33,636-9,651,734-9,769,323-374,646-11,039-13,168-12,911-13,9200-19,090000-17,0550-14,1680-14,447-14,078-11,2740-5,035-5,7910-9,2689262,407-2-1,209-4740392-1350870-2,3720000-58,3150000-41,06842,89144,91845,961038,99438,9941,38040,68338,63238,63240,26041,94500



5.4. Balance Sheets

Currency in USD. All numbers in thousands.