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

MidWestOne Financial Group Inc
Buy, Hold or Sell?

Let's analyze MidWestOne Financial Group Inc together

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

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

Get notifications about MidWestOne Financial Group Inc

I send you an email if I find something interesting about MidWestOne Financial Group Inc.

1. Quick Overview

1.1. Quick analysis of MidWestOne Financial Group Inc (30 sec.)










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

How much money do you get?

How much money do you get?
$0.74
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$27.06
Expected worth in 1 year
$29.80
How sure are you?
80.0%

+ What do you gain per year?

Total Gains per Share
$3.47
Return On Investment
11.7%

For what price can you sell your share?

Current Price per Share
$29.65
Expected price per share
$24.73 - $32.16
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of MidWestOne Financial Group Inc (5 min.)




Live pricePrice per Share (EOD)
$29.65
Intrinsic Value Per Share
$15.00 - $115.09
Total Value Per Share
$42.06 - $142.15

2.2. Growth of MidWestOne Financial Group Inc (5 min.)




Is MidWestOne Financial Group Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$562.2m$500m$39.4m7.3%

How much money is MidWestOne Financial Group Inc making?

Current yearPrevious yearGrowGrow %
Making money-$18.4m$8.5m-$27m-146.2%
Net Profit Margin32.0%17.6%--

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

2.3. Financial Health of MidWestOne Financial Group Inc (5 min.)




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




  Industry Rankings (Banks - Regional)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of MidWestOne Financial Group Inc?

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

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

Speculation

The Price per Share of MidWestOne Financial Group Inc is $29.65. 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 MidWestOne Financial Group Inc.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

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

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $27.06. Based on the TTM, the Book Value Change Per Share is $0.68 per quarter. Based on the YOY, the Book Value Change Per Share is $0.40 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 $0.18 per quarter.
Based on historical numbers we can estimate the returns while holding a share of MidWestOne Financial Group Inc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps-4.61-15.5%-0.89-3.0%0.411.4%0.230.8%0.270.9%
Usd Book Value Change Per Share0.913.1%0.682.3%0.401.3%0.150.5%0.451.5%
Usd Dividend Per Share0.180.6%0.180.6%0.180.6%0.180.6%0.140.5%
Usd Total Gains Per Share1.103.7%0.872.9%0.582.0%0.331.1%0.592.0%
Usd Price Per Share28.53-25.34-24.47-26.56-28.79-
Price to Earnings Ratio-1.55-23.57-31.82-13.11-16.07-
Price-to-Total Gains Ratio26.02-35.04-55.94--30.34-8.01-
Price to Book Ratio1.05-0.98-1.02-1.08-1.56-
Price-to-Total Gains Ratio26.02-35.04-55.94--30.34-8.01-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share29.65
Number of shares33
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.180.18
Usd Book Value Change Per Share0.680.15
Usd Total Gains Per Share0.870.33
Gains per Quarter (33 shares)28.6310.92
Gains per Year (33 shares)114.5343.70
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
12490105232034
249181220474178
3732713357061122
4973614509382166
5121451565116102210
6146542680140123254
7170632795163143298
8194722910186164342
92188121025209184386
102439031140233204430

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share3.01.00.075.0%11.01.00.091.7%17.03.00.085.0%36.04.00.090.0%112.06.00.094.9%
Book Value Change Per Share4.00.00.0100.0%8.04.00.066.7%12.08.00.060.0%30.010.00.075.0%92.025.01.078.0%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%118.00.00.0100.0%
Total Gains per Share4.00.00.0100.0%9.03.00.075.0%14.06.00.070.0%32.08.00.080.0%101.017.00.085.6%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

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

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.9120.684+33%0.399+128%0.155+489%0.449+103%
Book Value Per Share--27.06325.968+4%24.070+12%24.712+10%20.272+34%
Current Ratio--4.1281.070+286%4.440-7%44.755-91%630.862-99%
Debt To Asset Ratio--0.9140.9180%0.923-1%0.914+0%0.904+1%
Debt To Equity Ratio--10.65411.201-5%11.989-11%10.712-1%9.633+11%
Dividend Per Share--0.1840.184+0%0.181+2%0.176+5%0.137+34%
Enterprise Value---3702259103.000-4819955846.750+30%-4439666634.250+20%-3638207805.800-2%-2654719616.950-28%
Eps---4.607-0.889-81%0.411-1222%0.228-2124%0.269-1815%
Ev To Ebitda Ratio--6.648-110.738+1766%-68.501+1130%-51.032+868%-39.766+698%
Ev To Sales Ratio--9.967-9.642+197%-25.149+352%-15.882+259%-14.356+244%
Free Cash Flow Per Share---0.1430.444-132%0.913-116%0.738-119%0.566-125%
Free Cash Flow To Equity Per Share--3.0880.520+494%0.689+348%3.803-19%2.272+36%
Gross Profit Margin--1.0060.884+14%0.750+34%0.921+9%0.945+6%
Intrinsic Value_10Y_max--115.085--------
Intrinsic Value_10Y_min--15.000--------
Intrinsic Value_1Y_max--5.064--------
Intrinsic Value_1Y_min--2.147--------
Intrinsic Value_3Y_max--20.146--------
Intrinsic Value_3Y_min--5.932--------
Intrinsic Value_5Y_max--41.170--------
Intrinsic Value_5Y_min--9.118--------
Market Cap615975785.000+4%592707897.000526487903.250+13%508309865.750+17%551739794.200+7%598202858.050-1%
Net Profit Margin--1.0310.320+222%0.176+485%0.231+346%0.217+375%
Operating Margin--1.4020.425+230%0.414+239%0.406+245%0.428+228%
Operating Ratio--0.6680.338+97%-0.365+155%-0.012+102%-0.059+109%
Pb Ratio1.096+4%1.0540.976+8%1.018+4%1.076-2%1.564-33%
Pe Ratio-1.609-4%-1.54823.568-107%31.816-105%13.108-112%16.071-110%
Price Per Share29.650+4%28.53025.343+13%24.468+17%26.558+7%28.795-1%
Price To Free Cash Flow Ratio-51.745-4%-49.791-1.230-98%6.855-826%5.240-1050%13.432-471%
Price To Total Gains Ratio27.044+4%26.02235.039-26%55.936-53%-30.341+217%8.010+225%
Quick Ratio--8.1612.418+237%8.662-6%39.647-79%298.039-97%
Return On Assets---0.015-0.003-81%0.001-1218%0.001-1823%0.001-1109%
Return On Equity---0.170-0.032-81%0.017-1094%0.010-1793%0.015-1251%
Total Gains Per Share--1.0960.868+26%0.580+89%0.331+231%0.586+87%
Usd Book Value--562238000.000539485500.000+4%500048750.000+12%513383250.000+10%421144550.000+34%
Usd Book Value Change Per Share--0.9120.684+33%0.399+128%0.155+489%0.449+103%
Usd Book Value Per Share--27.06325.968+4%24.070+12%24.712+10%20.272+34%
Usd Dividend Per Share--0.1840.184+0%0.181+2%0.176+5%0.137+34%
Usd Enterprise Value---3702259103.000-4819955846.750+30%-4439666634.250+20%-3638207805.800-2%-2654719616.950-28%
Usd Eps---4.607-0.889-81%0.411-1222%0.228-2124%0.269-1815%
Usd Free Cash Flow---2976000.0009215250.000-132%18966000.000-116%15335200.000-119%11750875.000-125%
Usd Free Cash Flow Per Share---0.1430.444-132%0.913-116%0.738-119%0.566-125%
Usd Free Cash Flow To Equity Per Share--3.0880.520+494%0.689+348%3.803-19%2.272+36%
Usd Market Cap615975785.000+4%592707897.000526487903.250+13%508309865.750+17%551739794.200+7%598202858.050-1%
Usd Price Per Share29.650+4%28.53025.343+13%24.468+17%26.558+7%28.795-1%
Usd Profit---95707000.000-18472250.000-81%8532750.000-1222%4727750.000-2124%5582000.000-1815%
Usd Revenue---92867000.00037353500.000-349%45169500.000-306%46420150.000-300%39045175.000-338%
Usd Total Gains Per Share--1.0960.868+26%0.580+89%0.331+231%0.586+87%
 EOD+6 -2MRQTTM+27 -13YOY+25 -155Y+22 -1810Y+21 -19

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-1.609
Price to Book Ratio (EOD)Between0-11.096
Net Profit Margin (MRQ)Greater than01.031
Operating Margin (MRQ)Greater than01.402
Quick Ratio (MRQ)Greater than18.161
Current Ratio (MRQ)Greater than14.128
Debt to Asset Ratio (MRQ)Less than10.914
Debt to Equity Ratio (MRQ)Less than110.654
Return on Equity (MRQ)Greater than0.15-0.170
Return on Assets (MRQ)Greater than0.05-0.015
Total5/10 (50.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5048.850
Ma 20Greater thanMa 5029.280
Ma 50Greater thanMa 10031.210
Ma 100Greater thanMa 20029.850
OpenGreater thanClose29.320
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About MidWestOne Financial Group Inc

MidWestOne Financial Group, Inc. operates as the bank holding company for MidWestOne Bank that provides commercial and retail banking products and services to individuals, businesses, governmental units, and institutional customers. It offers range of deposit products, including noninterest bearing and interest bearing demand deposits, savings, money market, and time deposits accounts. The company also provides commercial, real estate, agricultural, credit card, and consumer loans; and financing arrangements, such as brokered deposits, term debt, subordinated debt, and equity. In addition, it offers trust and investment services comprising administering estates, trusts, and conservatorships; property and farm management, investment advisory, retail securities brokerage, financial planning, and custodial services; and licensed brokers services. Further, the company provides online and mobile banking, debit cards, automated teller machines, and safe deposit boxes. MidWestOne Financial Group, Inc. was founded in 1934 and is headquartered in Iowa City, Iowa.

Fundamental data was last updated by Penke on 2025-01-17 02:24:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just 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 fair priced.
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 MidWestOne Financial Group Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare MidWestOne Financial Group Inc to the Banks - Regional industry mean.
  • A Net Profit Margin of 103.1% means that $1.03 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of MidWestOne Financial Group Inc:

  • The MRQ is 103.1%. The company is making a huge profit. +2
  • The TTM is 32.0%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ103.1%TTM32.0%+71.1%
TTM32.0%YOY17.6%+14.4%
TTM32.0%5Y23.1%+8.9%
5Y23.1%10Y21.7%+1.4%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ103.1%40.2%+62.9%
TTM32.0%31.4%+0.6%
YOY17.6%28.8%-11.2%
5Y23.1%24.7%-1.6%
10Y21.7%21.4%+0.3%
4.3.1.2. Return on Assets

Shows how efficient MidWestOne Financial Group Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare MidWestOne Financial Group Inc to the Banks - Regional industry mean.
  • -1.5% Return on Assets means that MidWestOne Financial Group Inc generated $-0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of MidWestOne Financial Group Inc:

  • The MRQ is -1.5%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.3%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.5%TTM-0.3%-1.2%
TTM-0.3%YOY0.1%-0.4%
TTM-0.3%5Y0.1%-0.4%
5Y0.1%10Y0.1%-0.1%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.5%0.2%-1.7%
TTM-0.3%0.2%-0.5%
YOY0.1%0.2%-0.1%
5Y0.1%0.2%-0.1%
10Y0.1%0.2%-0.1%
4.3.1.3. Return on Equity

Shows how efficient MidWestOne Financial Group Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare MidWestOne Financial Group Inc to the Banks - Regional industry mean.
  • -17.0% Return on Equity means MidWestOne Financial Group Inc generated $-0.17 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of MidWestOne Financial Group Inc:

  • The MRQ is -17.0%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -3.2%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-17.0%TTM-3.2%-13.8%
TTM-3.2%YOY1.7%-5.0%
TTM-3.2%5Y1.0%-4.2%
5Y1.0%10Y1.5%-0.5%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ-17.0%2.8%-19.8%
TTM-3.2%2.5%-5.7%
YOY1.7%2.7%-1.0%
5Y1.0%2.4%-1.4%
10Y1.5%2.7%-1.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of MidWestOne Financial Group Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient MidWestOne Financial Group Inc is operating .

  • Measures how much profit MidWestOne Financial Group Inc makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare MidWestOne Financial Group Inc to the Banks - Regional industry mean.
  • An Operating Margin of 140.2% means the company generated $1.40  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of MidWestOne Financial Group Inc:

  • The MRQ is 140.2%. The company is operating very efficient. +2
  • The TTM is 42.5%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ140.2%TTM42.5%+97.7%
TTM42.5%YOY41.4%+1.1%
TTM42.5%5Y40.6%+1.9%
5Y40.6%10Y42.8%-2.2%
4.3.2.2. Operating Ratio

Measures how efficient MidWestOne Financial Group Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • An Operation Ratio of 0.67 means that the operating costs are $0.67 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of MidWestOne Financial Group Inc:

  • The MRQ is 0.668. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.338. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.668TTM0.338+0.330
TTM0.338YOY-0.365+0.703
TTM0.3385Y-0.012+0.350
5Y-0.01210Y-0.059+0.047
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of MidWestOne Financial Group Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if MidWestOne Financial Group Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Banks - Regional industry mean).
  • A Current Ratio of 4.13 means the company has $4.13 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of MidWestOne Financial Group Inc:

  • The MRQ is 4.128. The company is very able to pay all its short-term debts. +2
  • The TTM is 1.070. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ4.128TTM1.070+3.059
TTM1.070YOY4.440-3.370
TTM1.0705Y44.755-43.686
5Y44.75510Y630.862-586.107
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM1.0702.176-1.106
YOY4.4402.383+2.057
5Y44.7551.117+43.638
10Y630.86211.601+619.261
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare MidWestOne Financial Group Inc to the Banks - Regional industry mean.
  • A Quick Ratio of 8.16 means the company can pay off $8.16 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of MidWestOne Financial Group Inc:

  • The MRQ is 8.161. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.418. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ8.161TTM2.418+5.743
TTM2.418YOY8.662-6.244
TTM2.4185Y39.647-37.229
5Y39.64710Y298.039-258.392
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM2.418-0.015+2.433
YOY8.6622.384+6.278
5Y39.6470.682+38.965
10Y298.03917.526+280.513
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of MidWestOne Financial Group Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of MidWestOne Financial Group Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare MidWestOne Financial Group Inc to Banks - Regional industry mean.
  • A Debt to Asset Ratio of 0.91 means that MidWestOne Financial Group Inc assets are financed with 91.4% credit (debt) and the remaining percentage (100% - 91.4%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.914. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.918. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.914TTM0.918-0.004
TTM0.918YOY0.923-0.005
TTM0.9185Y0.914+0.004
5Y0.91410Y0.904+0.009
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9140.915-0.001
TTM0.9180.724+0.194
YOY0.9230.326+0.597
5Y0.9140.761+0.153
10Y0.9040.847+0.057
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare MidWestOne Financial Group Inc to the Banks - Regional industry mean.
  • A Debt to Equity ratio of 1,065.4% means that company has $10.65 debt for each $1 in shareholders equity.

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

  • The MRQ is 10.654. The company is unable to pay all its debts with equity. -1
  • The TTM is 11.201. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ10.654TTM11.201-0.547
TTM11.201YOY11.989-0.788
TTM11.2015Y10.712+0.490
5Y10.71210Y9.633+1.079
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ10.65410.715-0.061
TTM11.2018.867+2.334
YOY11.9893.978+8.011
5Y10.7129.345+1.367
10Y9.63311.610-1.977
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 MidWestOne Financial Group Inc generates.

  • Above 15 is considered overpriced but always compare MidWestOne Financial Group Inc to the Banks - Regional industry mean.
  • A PE ratio of -1.55 means the investor is paying $-1.55 for every $1 in earnings.

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

  • The EOD is -1.609. Based on the earnings, the company is expensive. -2
  • The MRQ is -1.548. Based on the earnings, the company is expensive. -2
  • The TTM is 23.568. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD-1.609MRQ-1.548-0.061
MRQ-1.548TTM23.568-25.116
TTM23.568YOY31.816-8.248
TTM23.5685Y13.108+10.460
5Y13.10810Y16.071-2.963
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD-1.6093.986-5.595
MRQ-1.5484.277-5.825
TTM23.5684.718+18.850
YOY31.8165.611+26.205
5Y13.1089.054+4.054
10Y16.0719.531+6.540
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 MidWestOne Financial Group Inc:

  • The EOD is -51.745. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -49.791. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -1.230. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-51.745MRQ-49.791-1.955
MRQ-49.791TTM-1.230-48.560
TTM-1.230YOY6.855-8.086
TTM-1.2305Y5.240-6.470
5Y5.24010Y13.432-8.192
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD-51.7452.406-54.151
MRQ-49.7912.582-52.373
TTM-1.230-0.320-0.910
YOY6.8550.514+6.341
5Y5.2400.452+4.788
10Y13.4320.106+13.326
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 MidWestOne Financial Group Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • A PB ratio of 1.05 means the investor is paying $1.05 for each $1 in book value.

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

  • The EOD is 1.096. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.054. Based on the equity, the company is underpriced. +1
  • The TTM is 0.976. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD1.096MRQ1.054+0.041
MRQ1.054TTM0.976+0.079
TTM0.976YOY1.018-0.043
TTM0.9765Y1.076-0.100
5Y1.07610Y1.564-0.488
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD1.0960.450+0.646
MRQ1.0540.483+0.571
TTM0.9760.350+0.626
YOY1.0180.182+0.836
5Y1.0760.620+0.456
10Y1.5640.894+0.670
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 MidWestOne Financial Group Inc.

4.8.1. Institutions holding MidWestOne Financial Group Inc

Institutions are holding 78.556% of the shares of MidWestOne Financial Group Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Midwestone Financial Group, Inc.20.048816.40014165124-32162-0.7663
2024-09-30BlackRock Inc6.36260.00081321825149061.1405
2024-09-30Wellington Management Company LLP3.85240.004800334608883318.0359
2024-09-30Jennison Associates LLC3.74320.01387776537776530
2024-09-30Vanguard Group Inc3.54940.000473737514566824.6183
2024-09-30Dimensional Fund Advisors, Inc.3.50970.0051729136220653.1206
2024-09-30Cresset Asset Management, LLC2.93690.067610135-139506-18.6097
2024-09-30FJ Capital Management LLC2.90191.8024602875466789343.0103
2024-09-30Goldman Sachs Group Inc1.84650.0018383619343585858.233
2024-09-30Maltese Capital Management LLC1.68471.53173500003500000
2024-09-30Manufacturers Life Insurance Co1.63810.0085340312-13467-3.8066
2024-09-30Geode Capital Management, LLC1.61580.000833567797873.0032
2024-09-30AllianceBernstein L.P.1.50420.0033124902996102326.1646
2024-09-30State Street Corp1.44590.0004300394161325.675
2024-09-30Basswood Capital Management LLC1.19680.36542486392486390
2024-09-30Hotchkis & Wiley Capital Management LLC1.08290.021322497010572088.6541
2024-09-30Jacobs Asset Management, LLC0.96823.79712011452011450
2024-09-30Stieven Capital Advisors, L.p.0.96271.07912000002000000
2024-09-30EJF Capital LLC0.84243.31881750001750000
2024-09-30Mendon Capital Advisors Corp0.79013.02171641451641450
Total 62.483231.443212980848+3964592+30.5%

4.9.2. Funds holding MidWestOne Financial Group Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-12-31iShares Russell 2000 ETF2.79160.0235579944-2225-0.3822
2024-11-30Vanguard Total Stock Mkt Idx Inv2.14920.000844649400
2024-11-30PGIM Jennison Small Company A1.62670.321133795400
2024-09-30Jennison SMid Cap Core Equity1.53310.27563185063185060
2024-11-30Vanguard Institutional Extnd Mkt Idx Tr0.89340.00518560224731.3504
2024-12-31iShares Russell 2000 Value ETF0.87760.0431182323-5082-2.7118
2024-11-30DFA US Small Cap Value I0.83490.031817344377974.707
2024-11-30JHancock Regional Bank A0.82540.590217148100
2024-11-30RMB Mendon Financial Services A0.74262.619315428400
2024-10-31Fidelity Small Cap Index0.72320.016215025227091.8361
2024-12-31Avantis US Small Cap Value ETF0.67110.026913941400
2024-09-30Goldman Sachs Small Cap Value A0.66910.33681390071390070
2024-11-30DFA US Targeted Value I0.64760.031345466290.4697
2024-11-30JH Financial Opportunities0.64460.495413391400
2024-11-30Heartland Value Investor0.48130.394410000000
2024-12-31JENNISON SMALL/MID CAP EQUITY 30.46170.3051959171186914.1217
2024-12-31State St Russell Sm/Mid Cp® Indx NL Cl C0.45580.006194699-1800-1.8653
2024-12-31Dimensional US Targeted Value ETF0.43220.02448978700
2024-11-30Fidelity Extended Market Index0.39190.00681408-537-0.6553
2024-12-31Jennison U.S. Small Cap Equity Fund 40.35960.4347470944286.3004
Total 18.21265.98573783684+477774+12.6%

5.3. Insider Transactions

Insiders are holding 6.53% of the shares of MidWestOne Financial Group Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-09-30Charles N ReevesBUY700025
2024-09-30Len D DevaisherBUY40025
2024-09-30Matthew J HayekBUY200025
2024-06-05Charles N FunkSELL100020.85
2024-05-21Charles N FunkSELL822.12
2024-05-09Charles N FunkSELL500021.54
2024-05-06Charles N FunkSELL300021.4
2024-05-03Charles N FunkSELL34321.4
2024-05-03Charles N ReevesBUY100021.36
2024-04-30Charles N ReevesBUY100020.72
2024-03-11Charles N ReevesBUY444722.49
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
Income before Tax  11,341-8,8192,5221,7054,22716,64620,873-151,073-130,200
Net Income  9,138-6,4082,7305393,26912,55015,819-111,526-95,707
Gross Profit  44,43620,95065,3864,10369,4893,29272,781-196,456-123,675
EBIT  11,317-7,0704,247-1,6812,56616,69019,256-149,456-130,200
EBITDA  12,801-7,1135,6881,5317,21916,41423,633-162,863-139,230
Depreciation and Amortization  1,484-431,4413,2124,653-2764,377-13,407-9,030
Operating Income  11,341-8,8192,5225,9568,47816,03124,509-57,496-32,987
Total Revenue 44,43624,76769,2039,67878,88115,31694,197-187,064-92,867
Net Income from Continuing Operations  9,138-6,4082,7305393,26912,55015,819-111,526-95,707



5.2. Latest Balance Sheet

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

Summary
Total Assets6,552,482
Total Liabilities5,990,244
Total Stockholder Equity562,238
 As reported
Total Liabilities 5,990,244
Total Stockholder Equity+ 562,238
Total Assets = 6,552,482

Assets

Total Assets6,552,482
Total Current Assets1,695,277
Long-term Assets1,810,111
Total Current Assets
Cash And Cash Equivalents 72,173
Short-term Investments 1,623,104
Net Receivables 32,826
Total Current Assets  (as reported)1,695,277
Total Current Assets  (calculated)1,728,103
+/- 32,826
Long-term Assets
Property Plant Equipment 90,750
Goodwill 69,788
Long Term Investments 1,623,104
Intangible Assets 26,469
Long-term Assets Other -1,810,111
Long-term Assets  (as reported)1,810,111
Long-term Assets  (calculated)0
+/- 1,810,111

Liabilities & Shareholders' Equity

Total Current Liabilities410,630
Long-term Liabilities5,579,614
Total Stockholder Equity562,238
Total Current Liabilities
Short-term Debt 410,630
Short Long Term Debt 405,000
Total Current Liabilities  (as reported)410,630
Total Current Liabilities  (calculated)815,630
+/- 405,000
Long-term Liabilities
Long term Debt 114,599
Capital Lease Obligations 452
Long-term Liabilities  (as reported)5,579,614
Long-term Liabilities  (calculated)115,051
+/- 5,464,563
Total Stockholder Equity
Common Stock21,580
Retained Earnings 206,490
Accumulated Other Comprehensive Income -58,842
Other Stockholders Equity 393,010
Total Stockholder Equity (as reported)562,238
Total Stockholder Equity (calculated)562,238
+/-0
Other
Capital Stock21,580
Cash and Short Term Investments 1,695,277
Common Stock Shares Outstanding 15,772
Liabilities and Stockholders Equity 6,552,482
Net Debt 453,508
Net Invested Capital 1,081,837
Net Working Capital 1,284,647
Property Plant and Equipment Gross 92,459
Short Long Term Debt Total 525,681



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-30
> Total Assets 
177,701
186,710
187,017
194,774
195,109
205,142
210,818
249,468
259,061
251,900
255,779
254,338
256,730
274,900
275,794
276,658
294,617
298,400
299,390
298,978
487,805
486,189
484,513
494,243
500,677
515,212
523,056
534,866
528,904
545,795
548,881
540,633
540,787
537,782
618,585
616,758
617,100
623,306
622,019
635,125
633,463
650,564
641,616
661,344
657,764
676,332
673,616
701,407
719,094
744,911
745,756
749,055
768,887
701,983
701,983
1,544,402
1,521,015
1,508,962
1,541,120
1,573,224
1,529,676
1,534,783
1,542,061
1,563,548
1,553,528
1,581,259
1,618,231
1,645,373
1,632,559
1,695,244
1,725,844
1,707,394
1,721,630
1,792,819
1,785,645
1,741,884
1,738,525
1,755,218
1,745,913
1,729,907
1,812,558
1,800,302
1,777,977
2,922,450
2,981,840
2,979,975
2,964,218
3,002,194
3,001,974
3,079,575
3,083,515
3,091,045
3,144,199
3,212,271
3,241,642
3,276,277
3,267,965
3,291,480
3,308,975
4,662,463
4,648,287
4,653,573
4,763,909
5,230,963
5,330,708
5,556,648
5,737,312
5,749,215
5,875,423
6,025,128
5,960,214
6,442,491
6,491,061
6,577,876
6,409,952
6,521,489
6,467,818
6,427,540
6,748,015
6,581,658
6,552,482
6,552,4826,581,6586,748,0156,427,5406,467,8186,521,4896,409,9526,577,8766,491,0616,442,4915,960,2146,025,1285,875,4235,749,2155,737,3125,556,6485,330,7085,230,9634,763,9094,653,5734,648,2874,662,4633,308,9753,291,4803,267,9653,276,2773,241,6423,212,2713,144,1993,091,0453,083,5153,079,5753,001,9743,002,1942,964,2182,979,9752,981,8402,922,4501,777,9771,800,3021,812,5581,729,9071,745,9131,755,2181,738,5251,741,8841,785,6451,792,8191,721,6301,707,3941,725,8441,695,2441,632,5591,645,3731,618,2311,581,2591,553,5281,563,5481,542,0611,534,7831,529,6761,573,2241,541,1201,508,9621,521,0151,544,402701,983701,983768,887749,055745,756744,911719,094701,407673,616676,332657,764661,344641,616650,564633,463635,125622,019623,306617,100616,758618,585537,782540,787540,633548,881545,795528,904534,866523,056515,212500,677494,243484,513486,189487,805298,978299,390298,400294,617276,658275,794274,900256,730254,338255,779251,900259,061249,468210,818205,142195,109194,774187,017186,710177,701
   > Total Current Assets 
12,607
9,695
15,460
16,681
11,653
22,993
12,964
18,975
16,191
19,000
13,547
13,797
13,496
22,100
28,978
17,410
17,743
25,300
21,206
11,143
17,086
19,773
14,144
15,092
16,386
20,718
25,654
16,585
17,253
20,377
16,684
15,263
19,148
411,157
484,667
486,869
493,725
487,206
487,710
511,637
513,655
528,613
522,443
543,017
544,469
563,203
565,771
595,330
608,941
635,088
634,358
636,147
653,522
0
453,437
1,192,693
1,166,212
1,186,285
1,202,691
1,160,267
1,125,467
1,122,730
1,120,129
1,101,220
1,102,652
1,077,612
1,075,778
1,105,502
1,102,191
1,122,621
1,131,356
1,119,072
1,150,636
1,166,047
1,145,911
1,163,664
1,180,046
1,185,246
1,176,478
1,174,081
1,235,220
1,225,499
1,267,140
2,241,380
2,303,242
2,272,171
2,298,183
2,345,272
2,256,911
2,276,846
2,281,118
2,310,590
2,379,073
2,414,007
2,441,992
2,485,986
2,511,429
2,525,715
2,523,550
3,771,113
3,723,203
3,641,212
3,657,207
3,822,259
3,777,987
3,716,397
3,659,333
3,497,996
2,190,464
2,524,788
1,238,091
1,295,411
1,271,909
1,283,073
1,018,019
979,475
947,558
85,656
132,966
137,823
1,695,277
1,695,277137,823132,96685,656947,558979,4751,018,0191,283,0731,271,9091,295,4111,238,0912,524,7882,190,4643,497,9963,659,3333,716,3973,777,9873,822,2593,657,2073,641,2123,723,2033,771,1132,523,5502,525,7152,511,4292,485,9862,441,9922,414,0072,379,0732,310,5902,281,1182,276,8462,256,9112,345,2722,298,1832,272,1712,303,2422,241,3801,267,1401,225,4991,235,2201,174,0811,176,4781,185,2461,180,0461,163,6641,145,9111,166,0471,150,6361,119,0721,131,3561,122,6211,102,1911,105,5021,075,7781,077,6121,102,6521,101,2201,120,1291,122,7301,125,4671,160,2671,202,6911,186,2851,166,2121,192,693453,4370653,522636,147634,358635,088608,941595,330565,771563,203544,469543,017522,443528,613513,655511,637487,710487,206493,725486,869484,667411,15719,14815,26316,68420,37717,25316,58525,65420,71816,38615,09214,14419,77317,08611,14321,20625,30017,74317,41028,97822,10013,49613,79713,54719,00016,19118,97512,96422,99311,65316,68115,4609,69512,607
       Cash And Cash Equivalents 
10,306
7,696
13,465
14,783
9,063
20,794
10,770
16,478
13,093
16,500
10,938
11,397
10,097
19,200
25,981
14,708
14,034
22,100
18,105
8,258
11,990
15,054
9,658
10,387
10,986
15,517
20,627
12,048
12,385
15,837
12,502
11,213
14,428
14,103
18,053
17,899
13,024
14,540
11,115
11,546
12,085
14,485
11,443
12,194
13,420
13,520
14,595
15,000
14,658
20,726
15,417
22,406
13,055
16,378
16,378
41,895
27,124
32,926
26,370
34,788
27,270
27,588
36,772
26,171
25,747
19,797
23,403
41,346
38,958
32,623
48,960
30,394
50,246
46,439
21,932
23,570
26,066
24,890
35,075
22,282
67,405
23,409
19,967
46,302
91,995
46,930
60,533
108,639
51,953
43,228
53,231
49,398
42,101
50,292
42,396
43,264
53,379
45,480
42,971
120,509
86,189
73,286
118,715
110,881
127,322
82,487
138,078
63,421
138,514
203,830
59,829
83,864
78,514
86,435
69,218
144,558
74,788
81,716
97,758
101,568
72,173
72,173101,56897,75881,71674,788144,55869,21886,43578,51483,86459,829203,830138,51463,421138,07882,487127,322110,881118,71573,28686,189120,50942,97145,48053,37943,26442,39650,29242,10149,39853,23143,22851,953108,63960,53346,93091,99546,30219,96723,40967,40522,28235,07524,89026,06623,57021,93246,43950,24630,39448,96032,62338,95841,34623,40319,79725,74726,17136,77227,58827,27034,78826,37032,92627,12441,89516,37816,37813,05522,40615,41720,72614,65815,00014,59513,52013,42012,19411,44314,48512,08511,54611,11514,54013,02417,89918,05314,10314,42811,21312,50215,83712,38512,04820,62715,51710,98610,3879,65815,05411,9908,25818,10522,10014,03414,70825,98119,20010,09711,39710,93816,50013,09316,47810,77020,7949,06314,78313,4657,69610,306
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
447
0
0
0
508
0
0
0
2,422
0
0
0
347,965
0
0
0
6,803
0
501,211
491,769
534,080
551,823
547,203
509,906
557,541
572,461
509,385
490,148
498,561
496,918
472,136
490,493
474,942
408,950
429,868
415,042
427,241
387,494
370,855
436,239
477,518
471,561
442,958
427,241
447,660
446,087
438,312
407,766
414,101
432,979
460,302
503,278
785,977
881,859
1,187,455
1,366,344
1,657,381
1,896,894
2,072,452
2,136,902
2,288,110
1,145,638
1,234,789
1,153,304
1,153,547
954,074
903,520
872,770
795,134
797,230
771,034
1,623,104
1,623,104771,034797,230795,134872,770903,520954,0741,153,5471,153,3041,234,7891,145,6382,288,1102,136,9022,072,4521,896,8941,657,3811,366,3441,187,455881,859785,977503,278460,302432,979414,101407,766438,312446,087447,660427,241442,958471,561477,518436,239370,855387,494427,241415,042429,868408,950474,942490,493472,136496,918498,561490,148509,385572,461557,541509,906547,203551,823534,080491,769501,21106,803000347,9650002,4220005080004470000000000000000000000000000000000000000000000000
       Net Receivables 
2,301
1,999
1,995
1,898
2,590
2,199
2,194
2,497
3,098
2,500
2,609
2,399
3,399
2,900
2,998
2,702
3,709
3,200
3,101
2,885
5,096
4,719
4,486
4,705
5,400
5,201
5,027
4,537
4,868
4,540
4,182
4,050
4,720
4,403
4,924
4,877
5,686
5,107
4,563
4,328
5,184
4,573
4,277
4,313
5,404
5,334
5,033
5,596
7,042
6,587
6,232
6,639
8,596
4,639
4,639
10,622
12,647
11,736
10,463
10,243
12,382
11,534
10,515
9,900
11,796
10,648
9,580
9,199
10,885
10,422
9,639
9,437
11,192
10,292
9,443
9,538
10,554
10,409
9,289
9,310
10,798
10,898
9,358
12,421
13,230
13,736
11,963
12,171
13,139
13,871
12,696
12,606
13,871
14,732
13,337
13,636
22,963
23,671
24,658
30,285
29,463
35,319
29,685
33,546
34,212
32,835
32,851
34,412
32,516
32,848
32,624
38,106
40,091
43,091
42,534
41,667
46,664
46,954
50,013
30,202
32,826
32,82630,20250,01346,95446,66441,66742,53443,09140,09138,10632,62432,84832,51634,41232,85132,83534,21233,54629,68535,31929,46330,28524,65823,67122,96313,63613,33714,73213,87112,60612,69613,87113,13912,17111,96313,73613,23012,4219,35810,89810,7989,3109,28910,40910,5549,5389,44310,29211,1929,4379,63910,42210,8859,1999,58010,64811,7969,90010,51511,53412,38210,24310,46311,73612,64710,6224,6394,6398,5966,6396,2326,5877,0425,5965,0335,3345,4044,3134,2774,5735,1844,3284,5635,1075,6864,8774,9244,4034,7204,0504,1824,5404,8684,5375,0275,2015,4004,7054,4864,7195,0962,8853,1013,2003,7092,7022,9982,9003,3992,3992,6092,5003,0982,4972,1942,1992,5901,8981,9951,9992,301
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
392,651
461,690
464,093
475,015
467,559
472,032
495,763
496,386
509,555
506,723
526,510
525,645
544,349
546,143
574,734
587,241
607,775
612,709
607,102
631,871
0
432,420
1,140,176
1,126,441
1,141,623
1,165,858
1,115,236
1,085,815
1,083,608
1,072,842
1,065,149
1,065,109
1,047,167
1,042,795
1,054,957
1,052,348
1,079,576
1,072,757
1,079,241
1,089,198
549,175
542,075
621,171
653,278
649,380
635,196
670,353
666,524
714,415
828,865
1,745,689
1,781,178
1,781,081
1,835,301
1,850,337
1,753,849
1,740,906
1,740,663
1,802,571
1,892,390
1,895,194
1,934,796
1,983,052
2,027,321
2,042,463
2,022,942
3,160,017
3,104,273
2,746,630
2,626,948
2,490,377
2,250,109
1,943,694
1,591,510
1,327,711
159,477
224,482
79,751
-61,348
104,979
115,994
97,712
172,608
104,883
85,656
132,966
137,823
205,451
205,451137,823132,96685,656104,883172,60897,712115,994104,979-61,34879,751224,482159,4771,327,7111,591,5101,943,6942,250,1092,490,3772,626,9482,746,6303,104,2733,160,0172,022,9422,042,4632,027,3211,983,0521,934,7961,895,1941,892,3901,802,5711,740,6631,740,9061,753,8491,850,3371,835,3011,781,0811,781,1781,745,689828,865714,415666,524670,353635,196649,380653,278621,171542,075549,1751,089,1981,079,2411,072,7571,079,5761,052,3481,054,9571,042,7951,047,1671,065,1091,065,1491,072,8421,083,6081,085,8151,115,2361,165,8581,141,6231,126,4411,140,176432,4200631,871607,102612,709607,775587,241574,734546,143544,349525,645526,510506,723509,555496,386495,763472,032467,559475,015464,093461,690392,651000000000000000000000000000000000
   > Long-term Assets 
58,333
50,176
50,669
48,943
50,396
45,087
59,635
59,421
65,465
57,300
64,020
60,585
56,785
47,200
51,462
47,827
53,530
47,300
49,315
44,474
102,317
109,620
112,653
110,759
107,980
105,294
113,517
106,294
87,059
90,568
100,023
109,947
112,999
126,625
133,918
129,889
123,375
136,100
134,309
123,488
119,808
121,951
119,173
118,327
113,295
113,129
107,845
106,077
110,153
109,823
111,398
112,908
115,365
0
248,546
351,709
354,803
322,677
338,429
412,957
404,209
412,053
421,932
462,328
450,876
503,647
542,453
539,871
530,368
572,623
594,488
588,322
570,994
626,772
639,734
578,220
558,479
569,972
569,435
555,826
577,338
574,803
510,837
681,070
678,598
707,804
666,035
656,922
745,063
802,729
802,397
780,455
765,126
798,264
799,650
790,291
756,536
765,765
785,425
891,350
925,084
1,012,361
1,106,702
1,408,704
1,552,721
1,840,251
2,077,979
2,251,219
2,313,366
2,463,336
2,525,453
2,603,477
2,498,249
2,478,798
177,248
175,277
2,132,097
6,341,884
6,615,049
6,443,835
1,810,111
1,810,1116,443,8356,615,0496,341,8842,132,097175,277177,2482,478,7982,498,2492,603,4772,525,4532,463,3362,313,3662,251,2192,077,9791,840,2511,552,7211,408,7041,106,7021,012,361925,084891,350785,425765,765756,536790,291799,650798,264765,126780,455802,397802,729745,063656,922666,035707,804678,598681,070510,837574,803577,338555,826569,435569,972558,479578,220639,734626,772570,994588,322594,488572,623530,368539,871542,453503,647450,876462,328421,932412,053404,209412,957338,429322,677354,803351,709248,5460115,365112,908111,398109,823110,153106,077107,845113,129113,295118,327119,173121,951119,808123,488134,309136,100123,375129,889133,918126,625112,999109,947100,02390,56887,059106,294113,517105,294107,980110,759112,653109,620102,31744,47449,31547,30053,53047,82751,46247,20056,78560,58564,02057,30065,46559,42159,63545,08750,39648,94350,66950,17658,333
       Property Plant Equipment 
2,401
2,499
2,394
2,397
2,390
2,499
2,693
2,996
3,098
3,100
3,111
3,299
3,299
4,200
4,197
4,202
4,110
4,000
4,001
3,880
6,894
6,795
6,850
6,875
6,966
6,890
7,387
8,365
8,270
8,355
8,274
8,224
8,095
8,376
9,468
9,645
10,113
10,436
10,923
10,777
10,555
10,492
10,890
11,000
10,923
10,815
11,918
11,628
11,502
12,327
12,644
12,915
13,544
13,927
11,802
27,258
26,589
28,748
29,669
29,906
29,515
28,969
28,656
27,849
27,431
26,518
25,916
25,472
25,638
26,260
25,595
24,770
25,513
25,609
25,425
26,386
26,535
27,682
29,885
32,461
34,351
37,770
39,443
71,266
74,989
76,202
75,469
76,438
75,127
75,043
75,031
74,711
75,036
75,969
77,552
78,106
76,497
75,773
75,200
93,395
91,190
90,723
89,860
88,929
87,955
86,401
85,581
84,667
84,130
83,492
82,603
89,048
87,732
87,125
86,208
85,831
85,589
85,742
98,139
93,577
90,750
90,75093,57798,13985,74285,58985,83186,20887,12587,73289,04882,60383,49284,13084,66785,58186,40187,95588,92989,86090,72391,19093,39575,20075,77376,49778,10677,55275,96975,03674,71175,03175,04375,12776,43875,46976,20274,98971,26639,44337,77034,35132,46129,88527,68226,53526,38625,42525,60925,51324,77025,59526,26025,63825,47225,91626,51827,43127,84928,65628,96929,51529,90629,66928,74826,58927,25811,80213,92713,54412,91512,64412,32711,50211,62811,91810,81510,92311,00010,89010,49210,55510,77710,92310,43610,1139,6459,4688,3768,0958,2248,2748,3558,2708,3657,3876,8906,9666,8756,8506,7956,8943,8804,0014,0004,1104,2024,1974,2003,2993,2993,1113,1003,0982,9962,6932,4992,3902,3972,3942,4992,401
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,405
0
0
0
13,405
13,405
20,766
26,955
13,424
13,112
12,798
12,485
12,172
11,916
11,661
11,406
11,143
10,919
10,695
10,471
10,247
10,053
9,858
9,663
10,953
9,303
9,137
8,971
11,104
8,669
8,532
8,396
10,567
8,151
52,183
63,192
64,548
64,654
64,654
64,654
64,654
64,654
64,654
64,654
64,654
64,654
64,654
64,654
64,654
64,654
93,376
93,258
93,068
93,977
93,977
62,477
62,477
62,477
62,477
62,477
62,477
62,477
62,477
62,477
62,477
62,477
62,477
62,477
62,477
71,118
69,388
69,788
69,78869,38871,11862,47762,47762,47762,47762,47762,47762,47762,47762,47762,47762,47762,47762,47762,47793,97793,97793,06893,25893,37664,65464,65464,65464,65464,65464,65464,65464,65464,65464,65464,65464,65464,65464,54863,19252,1838,15110,5678,3968,5328,66911,1048,9719,1379,30310,9539,6639,85810,05310,24710,47110,69510,91911,14311,40611,66111,91612,17212,48512,79813,11213,42426,95520,76613,40513,40500013,4050000000000000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
945,401
944,271
974,488
973,427
988,101
1,023,005
1,053,191
1,058,940
1,079,439
1,093,363
1,105,215
1,090,578
1,114,133
1,129,995
1,168,481
1,216,375
2,198,446
2,225,372
121,610
119,415
130,933
153,852
172,633
175,049
184,114
183,916
196,475
644,389
635,545
603,420
610,589
628,321
657,781
701,493
791,377
891,342
1,199,503
1,379,440
1,717,337
1,955,227
2,072,452
2,195,581
2,288,110
2,349,850
2,402,831
2,299,887
2,282,968
2,071,783
2,003,089
1,958,521
1,870,324
1,862,169
1,824,114
1,623,104
1,623,1041,824,1141,862,1691,870,3241,958,5212,003,0892,071,7832,282,9682,299,8872,402,8312,349,8502,288,1102,195,5812,072,4521,955,2271,717,3371,379,4401,199,503891,342791,377701,493657,781628,321610,589603,420635,545644,389196,475183,916184,114175,049172,633153,852130,933119,415121,6102,225,3722,198,4461,216,3751,168,4811,129,9951,114,1331,090,5781,105,2151,093,3631,079,4391,058,9401,053,1911,023,005988,101973,427974,488944,271945,4010000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,533
0
0
0
14,281
876
13,808
13,543
13,424
13,112
12,798
12,485
12,172
11,916
11,661
11,406
11,143
10,919
10,695
10,471
10,247
10,053
9,858
9,663
9,469
9,303
9,137
8,971
8,806
8,669
8,532
8,396
8,259
8,151
29,452
20,276
19,141
18,080
17,065
16,095
15,171
14,322
13,518
12,759
12,046
11,389
10,925
10,378
9,876
9,423
36,624
33,635
31,693
30,190
28,443
26,811
25,242
23,735
22,394
21,130
19,885
18,658
33,874
32,086
30,315
28,563
26,969
25,510
37,402
42,496
41,033
26,469
26,46941,03342,49637,40225,51026,96928,56330,31532,08633,87418,65819,88521,13022,39423,73525,24226,81128,44330,19031,69333,63536,6249,4239,87610,37810,92511,38912,04612,75913,51814,32215,17116,09517,06518,08019,14120,27629,4528,1518,2598,3968,5328,6698,8068,9719,1379,3039,4699,6639,85810,05310,24710,47110,69510,91911,14311,40611,66111,91612,17212,48512,79813,11213,42413,54313,80887614,28100014,5330000000000000000000000000000000000000000000000000
       Earning Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
732,199
835,614
836,805
909,169
1,077,566
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000001,077,566909,169836,805835,614732,19900000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
106,761
126,839
120,888
129,150
133,061
137,061
138,219
171,072
177,405
175,600
178,212
179,956
186,449
205,600
195,354
211,421
223,343
225,800
228,869
243,362
368,402
356,796
357,716
368,392
376,311
389,200
383,885
411,987
424,592
434,850
432,174
415,423
408,640
664,407
752,503
746,647
740,475
759,406
756,328
758,613
753,271
772,515
760,789
779,671
771,059
789,461
781,461
807,484
829,247
854,734
857,154
861,963
884,252
212,400
950,529
1,896,111
1,875,818
1,831,639
1,879,549
1,986,181
1,933,885
1,946,836
1,963,993
2,025,876
2,004,404
2,084,906
2,160,684
2,185,244
2,162,927
2,267,867
2,320,332
2,295,716
2,292,624
2,419,591
2,425,379
2,320,104
2,297,004
2,325,190
2,315,348
2,285,733
2,389,896
2,375,105
2,288,814
3,603,520
3,660,438
3,687,779
3,630,253
3,659,116
3,747,037
3,882,304
3,885,912
3,871,500
3,909,325
4,010,535
4,041,292
4,066,568
4,024,501
4,057,245
4,094,400
5,553,813
5,573,371
5,665,934
4,763,909
5,230,963
5,330,708
5,556,648
5,737,312
5,749,215
1,371,593
1,037,004
2,196,670
2,543,603
2,720,903
2,816,005
5,214,685
5,366,737
3,388,163
5,383,881
5,685,720
0
3,047,094
3,047,09405,685,7205,383,8813,388,1635,366,7375,214,6852,816,0052,720,9032,543,6032,196,6701,037,0041,371,5935,749,2155,737,3125,556,6485,330,7085,230,9634,763,9095,665,9345,573,3715,553,8134,094,4004,057,2454,024,5014,066,5684,041,2924,010,5353,909,3253,871,5003,885,9123,882,3043,747,0373,659,1163,630,2533,687,7793,660,4383,603,5202,288,8142,375,1052,389,8962,285,7332,315,3482,325,1902,297,0042,320,1042,425,3792,419,5912,292,6242,295,7162,320,3322,267,8672,162,9272,185,2442,160,6842,084,9062,004,4042,025,8761,963,9931,946,8361,933,8851,986,1811,879,5491,831,6391,875,8181,896,111950,529212,400884,252861,963857,154854,734829,247807,484781,461789,461771,059779,671760,789772,515753,271758,613756,328759,406740,475746,647752,503664,407408,640415,423432,174434,850424,592411,987383,885389,200376,311368,392357,716356,796368,402243,362228,869225,800223,343211,421195,354205,600186,449179,956178,212175,600177,405171,072138,219137,061133,061129,150120,888126,839106,761
> Total Liabilities 
148,384
156,924
156,795
163,810
163,736
173,051
178,507
216,512
225,679
217,700
220,859
219,546
221,240
238,100
238,022
238,136
256,624
260,200
260,678
261,171
430,451
435,954
434,779
446,746
452,406
465,917
472,315
483,917
477,921
494,968
497,724
487,956
486,015
482,084
562,720
560,699
561,045
567,162
564,327
579,397
576,870
593,634
583,918
603,132
599,657
617,946
613,898
641,544
658,050
682,378
683,128
685,765
704,308
624,591
624,591
1,384,478
1,358,815
1,378,620
1,394,212
1,425,676
1,377,766
1,382,575
1,387,903
1,406,161
1,392,412
1,422,793
1,456,916
1,476,736
1,475,862
1,538,750
1,566,574
1,540,693
1,550,106
1,618,887
1,608,780
1,569,601
1,562,991
1,577,202
1,562,770
1,543,391
1,623,618
1,607,571
1,580,585
2,644,484
2,691,174
2,683,797
2,662,441
2,696,999
2,692,390
2,774,119
2,756,001
2,748,173
2,797,636
2,871,967
2,900,265
2,930,076
2,918,776
2,934,413
2,945,126
4,174,112
4,150,402
4,144,591
4,263,345
4,710,182
4,831,627
5,041,398
5,225,992
5,218,922
5,345,159
5,497,653
5,455,757
5,953,659
6,018,832
6,085,083
5,909,302
6,020,148
5,962,407
5,903,162
6,219,975
6,038,372
5,990,244
5,990,2446,038,3726,219,9755,903,1625,962,4076,020,1485,909,3026,085,0836,018,8325,953,6595,455,7575,497,6535,345,1595,218,9225,225,9925,041,3984,831,6274,710,1824,263,3454,144,5914,150,4024,174,1122,945,1262,934,4132,918,7762,930,0762,900,2652,871,9672,797,6362,748,1732,756,0012,774,1192,692,3902,696,9992,662,4412,683,7972,691,1742,644,4841,580,5851,607,5711,623,6181,543,3911,562,7701,577,2021,562,9911,569,6011,608,7801,618,8871,550,1061,540,6931,566,5741,538,7501,475,8621,476,7361,456,9161,422,7931,392,4121,406,1611,387,9031,382,5751,377,7661,425,6761,394,2121,378,6201,358,8151,384,478624,591624,591704,308685,765683,128682,378658,050641,544613,898617,946599,657603,132583,918593,634576,870579,397564,327567,162561,045560,699562,720482,084486,015487,956497,724494,968477,921483,917472,315465,917452,406446,746434,779435,954430,451261,171260,678260,200256,624238,136238,022238,100221,240219,546220,859217,700225,679216,512178,507173,051163,736163,810156,795156,924148,384
   > Total Current Liabilities 
100
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,330
3,000
0
7,562
76,138
2,965
79,354
7,200
72,018
75,050
74,081
86,862
78,643
91,174
92,204
0
79,764
69,293
69,259
68,248
67,947
78,944
81,398
81,406
83,639
91,874
0
84,950
84,100
84,772
84,433
96,057
2,757
101,904
100,123
90,977
94,428
0
1,734
4,681
3,908
2,770
2,831
2,794
2,795
2,248
2,071
1,847
2,021
1,872
1,964
1,777
1,717
1,530
137,682
131,608
131,738
1,475
1,492
1,247
1,267
729
700
745
890
425
932
2,009
1,578
947
1,509
1,620
1,552
6,523
1,405
1,551
1,449
6,525
1,459
1,744
2,054
8,273
7,200
37,700
25,700
22,100
129,489
10,000
183,893
56,500
175,785
39,300
187,508
181,368
32,900
42,000
167,000
235,500
143,981
362,054
373,956
2,302,810
2,473,641
2,340,991
410,630
410,6302,340,9912,473,6412,302,810373,956362,054143,981235,500167,00042,00032,900181,368187,50839,300175,78556,500183,89310,000129,48922,10025,70037,7007,2008,2732,0541,7441,4596,5251,4491,5511,4056,5231,5521,6201,5099471,5782,0099324258907457007291,2671,2471,4921,475131,738131,608137,6821,5301,7171,7771,9641,8722,0211,8472,0712,2482,7952,7942,8312,7703,9084,6811,734094,42890,977100,123101,9042,75796,05784,43384,77284,10084,950091,87483,63981,40681,39878,94467,94768,24869,25969,29379,764092,20491,17478,64386,86274,08175,05072,0187,20079,3542,96576,1387,56203,00012,330000000000000000100
       Short-term Debt 
100
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,330
3,000
0
7,562
76,138
2,965
79,354
7,200
72,018
75,050
74,081
86,862
78,643
91,174
92,204
0
79,764
69,293
69,259
68,248
67,947
78,944
81,398
81,406
83,639
91,874
0
84,950
84,100
83,100
82,100
94,100
0
99,100
96,600
87,600
90,600
0
0
0
0
0
0
0
0
0
0
0
0
0
0
144,961
138,988
140,014
136,041
130,067
130,094
120,120
152,147
143,174
145,187
106,900
108,900
103,900
100,900
93,000
78,000
78,000
87,000
87,000
112,000
107,000
100,000
115,000
95,000
90,000
145,000
115,000
123,000
143,000
143,000
56,900
76,066
153,829
155,101
139,349
129,489
162,224
183,893
230,789
175,785
212,261
187,508
181,368
181,193
193,894
304,536
391,873
143,981
362,054
373,956
295,200
418,000
409,000
410,630
410,630409,000418,000295,200373,956362,054143,981391,873304,536193,894181,193181,368187,508212,261175,785230,789183,893162,224129,489139,349155,101153,82976,06656,900143,000143,000123,000115,000145,00090,00095,000115,000100,000107,000112,00087,00087,00078,00078,00093,000100,900103,900108,900106,900145,187143,174152,147120,120130,094130,067136,041140,014138,988144,9610000000000000090,60087,60096,60099,100094,10082,10083,10084,10084,950091,87483,63981,40681,39878,94467,94768,24869,25969,29379,764092,20491,17478,64386,86274,08175,05072,0187,20079,3542,96576,1387,56203,00012,330000000000000000100
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
20,000
0
0
0
22,000
0
167,458
182,778
30,000
162,591
234,244
287,190
24,000
251,539
304,466
0
57,000
7,200
37,700
25,700
22,100
129,489
10,000
183,893
230,789
175,785
212,261
187,508
181,368
181,193
193,894
304,536
391,873
143,981
362,054
373,956
295,200
418,000
409,000
405,000
405,000409,000418,000295,200373,956362,054143,981391,873304,536193,894181,193181,368187,508212,261175,785230,789183,89310,000129,48922,10025,70037,7007,20057,0000304,466251,53924,000287,190234,244162,59130,000182,778167,458022,00000020,000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,672
2,333
1,957
2,757
2,804
3,523
3,377
3,828
574,789
1,734
4,681
3,908
2,770
2,831
2,794
2,795
2,248
2,071
1,847
2,021
1,872
1,964
1,777
1,717
1,530
1,641
1,541
1,644
1,475
1,492
1,247
1,267
765
700
745
890
863
932
2,009
1,578
1,507
1,509
1,620
1,552
1,472
1,405
1,551
1,449
1,428
1,459
1,744
2,054
1,828
2,684,827
3,725,472
3,709,712
3,728,655
3,859,844
4,265,435
4,333,641
4,547,049
4,794,563
4,792,666
4,957,781
5,114,519
5,077,725
5,537,441
5,476,782
5,468,942
0
0
0
0
0
0
0
00000005,468,9425,476,7825,537,4415,077,7255,114,5194,957,7814,792,6664,794,5634,547,0494,333,6414,265,4353,859,8443,728,6553,709,7123,725,4722,684,8271,8282,0541,7441,4591,4281,4491,5511,4051,4721,5521,6201,5091,5071,5782,0099328638907457007651,2671,2471,4921,4751,6441,5411,6411,5301,7171,7771,9641,8722,0211,8472,0712,2482,7952,7942,8312,7703,9084,6811,734574,7893,8283,3773,5232,8042,7571,9572,3331,672000000000000000000000000000000000000000000000
       Other Current Liabilities 
-100
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-12,330
-3,000
0
-7,562
-76,138
-2,965
-79,354
-7,200
-72,018
-75,050
-74,081
-86,862
-78,643
-91,174
-92,204
0
-79,764
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-2,757
0
0
0
0
0
-1,734
-4,681
-3,908
-2,770
-2,831
-2,794
-2,795
-2,248
-2,071
-1,847
-2,021
-1,872
-1,964
-1,777
-1,717
-1,530
1,344,653
1,321,403
1,328,643
-1,475
-1,492
-1,247
-1,267
-765
-700
-745
-890
-863
-932
-2,009
-1,578
-1,507
-1,509
-1,620
-1,552
-1,472
-1,405
-1,551
-1,449
-1,428
-1,459
-1,744
-2,054
-58,728
-68,866
-116,129
-129,401
-117,682
3,859,844
-152,224
4,333,641
-174,632
4,794,563
-172,961
4,957,781
5,114,519
-148,293
-151,894
-137,536
-156,373
5,555,153
5,445,447
-373,956
-295,200
4,988
-409,000
0
0-409,0004,988-295,200-373,9565,445,4475,555,153-156,373-137,536-151,894-148,2935,114,5194,957,781-172,9614,794,563-174,6324,333,641-152,2243,859,844-117,682-129,401-116,129-68,866-58,728-2,054-1,744-1,459-1,428-1,449-1,551-1,405-1,472-1,552-1,620-1,509-1,507-1,578-2,009-932-863-890-745-700-765-1,267-1,247-1,492-1,4751,328,6431,321,4031,344,653-1,530-1,717-1,777-1,964-1,872-2,021-1,847-2,071-2,248-2,795-2,794-2,831-2,770-3,908-4,681-1,73400000-2,757000000000000000-79,7640-92,204-91,174-78,643-86,862-74,081-75,050-72,018-7,200-79,354-2,965-76,138-7,5620-3,000-12,330000000000000000-100
   > Long-term Liabilities 
0
4,998
3,491
8,091
8,964
9,997
9,773
14,780
13,693
8,500
9,031
11,397
12,797
20,100
16,588
16,309
16,841
21,600
23,807
14,526
0
18,000
0
15,100
14,700
13,200
12,700
11,300
11,800
9,200
12,200
12,350
12,350
10,310
18,610
18,910
18,910
19,310
19,710
20,660
21,010
20,010
104,432
20,610
21,210
16,410
14,910
14,860
117,960
14,360
14,360
15,360
28,274
0
47,000
15,261
15,654
174,422
174,627
166,114
152,601
145,788
143,276
147,764
151,752
142,664
132,664
160,425
154,452
155,478
15,464
145,531
145,928
135,584
167,611
158,638
160,651
122,364
124,364
119,364
116,364
108,464
93,464
126,523
134,310
133,087
156,864
150,723
142,417
156,192
134,968
128,743
182,518
151,293
158,067
176,841
175,615
167,388
162,471
252,673
244,677
231,660
209,874
189,973
245,481
208,691
201,696
169,839
154,860
154,879
139,898
159,168
167,000
235,500
5,765,321
5,658,094
124,526
3,600,352
3,746,334
3,697,381
5,579,614
5,579,6143,697,3813,746,3343,600,352124,5265,658,0945,765,321235,500167,000159,168139,898154,879154,860169,839201,696208,691245,481189,973209,874231,660244,677252,673162,471167,388175,615176,841158,067151,293182,518128,743134,968156,192142,417150,723156,864133,087134,310126,52393,464108,464116,364119,364124,364122,364160,651158,638167,611135,584145,928145,53115,464155,478154,452160,425132,664142,664151,752147,764143,276145,788152,601166,114174,627174,42215,65415,26147,000028,27415,36014,36014,360117,96014,86014,91016,41021,21020,610104,43220,01021,01020,66019,71019,31018,91018,91018,61010,31012,35012,35012,2009,20011,80011,30012,70013,20014,70015,100018,000014,52623,80721,60016,84116,30916,58820,10012,79711,3979,0318,50013,69314,7809,7739,9978,9648,0913,4914,9980
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
15,464
15,464
15,464
15,464
15,464
15,464
15,464
15,464
15,464
15,464
15,464
15,464
15,464
15,464
15,464
15,464
48,523
47,310
46,087
44,864
43,640
42,417
41,192
39,968
38,743
37,518
36,293
35,067
33,841
32,615
31,388
162,471
252,673
244,677
231,660
209,874
189,973
245,481
208,691
201,696
169,839
154,860
154,879
139,898
159,168
154,190
139,210
137,981
125,752
0
0
0
0
0
00000125,752137,981139,210154,190159,168139,898154,879154,860169,839201,696208,691245,481189,973209,874231,660244,677252,673162,47131,38832,61533,84135,06736,29337,51838,74339,96841,19242,41743,64044,86446,08747,31048,52315,46415,46415,46415,46415,46415,46415,46415,46415,46415,46415,46415,46415,46415,46415,46415,4640000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,838
0
0
0
8,328
12,784
11,976
8,583
18,710
14,786
26,529
21,954
11,946
11,777
14,415
13,125
10,607
14,769
11,835
12,814
19,423
20,102
21,742
13,465
14,747
11,678
14,115
13,631
13,231
10,437
14,351
12,548
12,336
14,642
21,801
19,558
18,226
18,101
22,340
21,263
19,608
22,549
20,220
20,031
18,126
16,966
19,665
20,692
20,179
17,798
34,936
31,716
36,255
42,631
68,997
46,279
54,869
53,948
44,156
45,010
46,887
56,941
63,156
83,324
60,612
0
0
0
0
0
0
0
000000060,61283,32463,15656,94146,88745,01044,15653,94854,86946,27968,99742,63136,25531,71634,93617,79820,17920,69219,66516,96618,12620,03120,22022,54919,60821,26322,34018,10118,22619,55821,80114,64212,33612,54814,35110,43713,23113,63114,11511,67814,74713,46521,74220,10219,42312,81411,83514,76910,60713,12514,41511,77711,94621,95426,52914,78618,7108,58311,97612,7848,3280007,8380000000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,681
3,662
3,643
3,613
3,595
3,575
3,555
3,533
3,513
3,492
3,469
3,447
3,434
3,405
3,393
3,402
5,112
5,143
5,132
5,186
5,273
5,209
5,180
5,200
5,224
5,158
5,199
5,258
5,267
5,305
5,268
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000005,2685,3055,2675,2585,1995,1585,2245,2005,1805,2095,2735,1865,1325,1435,1123,4023,3933,4053,4343,4473,4693,4923,5133,5333,5553,5753,5953,6133,6433,6623,6810000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
29,317
29,786
30,222
30,964
31,373
32,091
32,311
32,956
33,382
34,200
34,920
34,791
35,490
36,800
37,772
38,522
37,992
38,200
38,712
37,808
57,354
50,235
49,734
47,497
48,271
49,295
50,741
50,949
50,983
50,827
51,157
52,677
54,772
55,698
55,865
56,059
56,055
56,144
57,692
55,728
56,593
56,930
57,698
58,212
58,107
58,386
59,718
59,863
61,044
62,533
62,628
63,290
64,579
64,555
77,392
159,924
162,200
130,342
146,908
147,548
151,910
152,208
154,158
157,387
161,116
158,466
161,315
168,637
156,697
156,494
159,270
166,701
171,524
173,932
176,865
172,283
175,534
178,016
183,143
186,516
188,940
192,731
197,392
277,966
290,666
296,178
301,777
305,195
309,584
305,456
327,514
342,872
346,563
340,304
341,377
346,201
349,189
357,067
363,849
488,351
497,885
508,982
500,564
520,781
499,081
515,250
511,320
530,293
530,264
527,475
504,457
488,832
472,229
492,793
500,650
501,341
505,411
524,378
528,040
543,286
562,238
562,238543,286528,040524,378505,411501,341500,650492,793472,229488,832504,457527,475530,264530,293511,320515,250499,081520,781500,564508,982497,885488,351363,849357,067349,189346,201341,377340,304346,563342,872327,514305,456309,584305,195301,777296,178290,666277,966197,392192,731188,940186,516183,143178,016175,534172,283176,865173,932171,524166,701159,270156,494156,697168,637161,315158,466161,116157,387154,158152,208151,910147,548146,908130,342162,200159,92477,39264,55564,57963,29062,62862,53361,04459,86359,71858,38658,10758,21257,69856,93056,59355,72857,69256,14456,05556,05955,86555,69854,77252,67751,15750,82750,98350,94950,74149,29548,27147,49749,73450,23557,35437,80838,71238,20037,99238,52237,77236,80035,49034,79134,92034,20033,38232,95632,31132,09131,37330,96430,22229,78629,317
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
24,564
24,564
24,564
24,564
24,564
24,564
24,564
24,564
24,564
24,564
24,564
24,564
24,564
24,564
24,564
24,564
24,564
24,564
24,564
24,564
24,564
24,564
24,564
24,564
24,564
24,564
24,564
24,564
24,564
24,564
24,564
24,564
24,564
5,165
8,690
8,690
8,690
8,690
8,690
8,690
8,690
8,690
8,690
8,690
8,690
8,690
8,690
8,690
8,690
8,690
8,690
8,690
8,690
8,690
8,690
8,690
8,690
8,690
8,690
8,690
8,690
8,690
11,713
11,713
11,713
11,713
11,713
11,713
11,713
12,213
12,463
12,463
12,463
12,463
12,463
12,463
12,463
12,463
16,581
16,581
16,581
16,581
16,581
16,581
16,581
16,581
16,581
16,581
16,581
16,581
16,581
16,581
16,581
16,581
16,581
16,581
16,581
16,581
16,581
21,580
21,58016,58116,58116,58116,58116,58116,58116,58116,58116,58116,58116,58116,58116,58116,58116,58116,58116,58116,58116,58116,58116,58112,46312,46312,46312,46312,46312,46312,46312,46312,21311,71311,71311,71311,71311,71311,71311,7138,6908,6908,6908,6908,6908,6908,6908,6908,6908,6908,6908,6908,6908,6908,6908,6908,6908,6908,6908,6908,6908,6908,6908,6908,6908,6908,6908,6905,16524,56424,56424,56424,56424,56424,56424,56424,56424,56424,56424,56424,56424,56424,56424,56424,56424,56424,56424,56424,56424,56424,56424,56424,56424,56424,56424,56424,56424,56424,56424,56424,56424,564000000000000000000000
   Retained Earnings 
10,206
10,695
11,071
11,886
12,350
13,096
13,662
14,481
15,192
15,900
16,958
17,596
18,495
19,200
20,085
21,012
21,552
21,800
22,407
21,292
21,882
21,511
21,987
22,371
22,703
23,102
23,499
23,882
24,373
25,082
25,880
26,662
27,504
28,375
29,085
29,852
30,641
31,832
32,744
33,539
34,490
35,085
36,174
37,066
37,615
38,630
39,918
40,908
41,690
42,447
42,753
43,873
44,459
72,333
72,333
76,114
76,501
43,683
43,547
46,921
47,109
48,079
49,436
51,393
53,531
55,619
57,876
60,449
63,461
66,299
70,008
72,800
76,443
79,995
83,722
84,325
88,110
91,473
95,218
98,754
102,432
105,127
108,667
111,471
117,374
123,901
127,618
130,543
134,935
136,975
141,797
147,015
151,280
148,078
153,542
159,315
163,709
168,951
173,771
181,984
191,007
201,105
190,212
198,382
175,017
188,191
206,230
219,884
232,639
243,365
253,500
262,395
276,998
289,289
286,767
290,548
295,862
294,784
294,066
306,030
206,490
206,490306,030294,066294,784295,862290,548286,767289,289276,998262,395253,500243,365232,639219,884206,230188,191175,017198,382190,212201,105191,007181,984173,771168,951163,709159,315153,542148,078151,280147,015141,797136,975134,935130,543127,618123,901117,374111,471108,667105,127102,43298,75495,21891,47388,11084,32583,72279,99576,44372,80070,00866,29963,46160,44957,87655,61953,53151,39349,43648,07947,10946,92143,54743,68376,50176,11472,33372,33344,45943,87342,75342,44741,69040,90839,91838,63037,61537,06636,17435,08534,49033,53932,74431,83230,64129,85229,08528,37527,50426,66225,88025,08224,37323,88223,49923,10222,70322,37121,98721,51121,88221,29222,40721,80021,55221,01220,08519,20018,49517,59616,95815,90015,19214,48113,66213,09612,35011,88611,07110,69510,206
   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
81,232
80,285
80,333
80,187
80,215
80,310
80,383
80,243
80,252
80,314
80,506
80,338
80,323
80,438
80,537
80,380
157,899
163,323
163,487
163,321
163,310
163,492
163,667
179,014
187,062
187,296
187,486
187,188
187,304
187,581
187,813
187,535
296,879
297,144
297,390
299,412
299,542
299,939
300,137
299,747
299,888
300,327
300,940
300,505
300,859
301,418
302,085
300,966
301,424
0
0
0
0
0
00000301,424300,966302,085301,418300,859300,505300,940300,327299,888299,747300,137299,939299,542299,412297,390297,144296,879187,535187,813187,581187,304187,188187,486187,296187,062179,014163,667163,492163,310163,321163,487163,323157,89980,38080,53780,43880,32380,33880,50680,31480,25280,24380,38380,31080,21580,18780,33380,28581,2320000000000000000000000000000000000000000000000000000000000000000000