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

Newtek Business Services Corp
Buy, Hold or Sell?

Let's analyze Newtek Business Services Corp together

I guess you are interested in Newtek Business Services Corp. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

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

Get notifications about Newtek Business Services Corp

I send you an email if I find something interesting about Newtek Business Services Corp.

1. Quick Overview

1.1. Quick analysis of Newtek Business Services Corp (30 sec.)










1.2. What can you expect buying and holding a share of Newtek Business Services Corp? (30 sec.)

How much money do you get?

How much money do you get?
$0.73
When do you have the money?
1 year
How often do you get paid?
95.0%

What is your share worth?

Current worth
$10.71
Expected worth in 1 year
$12.79
How sure are you?
92.5%

+ What do you gain per year?

Total Gains per Share
$2.81
Return On Investment
19.8%

For what price can you sell your share?

Current Price per Share
$14.19
Expected price per share
$12.83 - $16.00
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Newtek Business Services Corp (5 min.)




Live pricePrice per Share (EOD)
$14.19
Intrinsic Value Per Share
$-374.79 - $-64.94
Total Value Per Share
$-364.08 - $-54.23

2.2. Growth of Newtek Business Services Corp (5 min.)




Is Newtek Business Services Corp growing?

Current yearPrevious yearGrowGrow %
How rich?$281.7m$260.2m$1.3m0.5%

How much money is Newtek Business Services Corp making?

Current yearPrevious yearGrowGrow %
Making money$11.4m$6.6m$4.8m42.3%
Net Profit Margin22.8%13.6%--

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

2.3. Financial Health of Newtek Business Services Corp (5 min.)




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




  Industry Rankings (Banks - Regional)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Newtek Business Services Corp?

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

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

Speculation

The Price per Share of Newtek Business Services Corp is $14.19. 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 Newtek Business Services Corp.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

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

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $10.71. Based on the TTM, the Book Value Change Per Share is $0.52 per quarter. Based on the YOY, the Book Value Change Per Share is $-1.57 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 Newtek Business Services Corp.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.453.2%0.443.1%0.241.7%0.453.2%0.382.7%
Usd Book Value Change Per Share0.302.1%0.523.7%-1.57-11.0%-0.03-0.2%0.191.3%
Usd Dividend Per Share0.362.5%0.181.3%0.292.0%0.473.3%0.382.7%
Usd Total Gains Per Share0.654.6%0.704.9%-1.28-9.0%0.443.1%0.574.0%
Usd Price Per Share12.46-12.46-14.93-19.04-18.18-
Price to Earnings Ratio6.87-7.18--3.71--8.36-4.62-
Price-to-Total Gains Ratio19.14-20.68--472.21--93.09--22.89-
Price to Book Ratio1.16-1.26-1.57-1.56-1.75-
Price-to-Total Gains Ratio19.14-20.68--472.21--93.09--22.89-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share14.19
Number of shares70
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.180.47
Usd Book Value Change Per Share0.52-0.03
Usd Total Gains Per Share0.700.44
Gains per Quarter (70 shares)49.1530.60
Gains per Year (70 shares)196.61122.42
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
151146187132-10112
2102291384264-19234
3153437581396-29356
4204583778528-38478
5255728975660-48600
63058741172792-57722
735610201369924-67844
8407116615661056-76966
9458131117631188-861088
10509145719601320-961210

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%17.03.00.085.0%37.03.00.092.5%71.027.01.071.7%
Book Value Change Per Share4.00.00.0100.0%7.05.00.058.3%12.08.00.060.0%30.010.00.075.0%68.031.00.068.7%
Dividend per Share3.00.01.075.0%11.00.01.091.7%19.00.01.095.0%38.00.02.095.0%45.00.054.045.5%
Total Gains per Share4.00.00.0100.0%10.02.00.083.3%17.03.00.085.0%37.03.00.092.5%76.023.00.076.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Newtek Business Services Corp compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.2960.520-43%-1.566+629%-0.034+112%0.189+57%
Book Value Per Share--10.7129.948+8%9.895+8%12.173-12%10.613+1%
Current Ratio--0.9507.586-87%0.936+1%3.274-71%3.559-73%
Debt To Asset Ratio--0.8320.8320%0.783+6%0.685+21%0.587+42%
Debt To Equity Ratio--4.9414.912+1%4.243+16%2.748+80%1.865+165%
Dividend Per Share--0.3550.182+95%0.287+24%0.471-25%0.382-7%
Enterprise Value---1031145454.000-819682216.750-21%-548417382.500-47%-241958446.000-77%-11657994.750-99%
Eps--0.4540.436+4%0.244+86%0.450+1%0.384+18%
Ev To Ebitda Ratio---6.808-5.450-20%-11.624+71%-1.573-77%24.992-127%
Ev To Sales Ratio---8.244-4.140-50%-3.172-62%-2.885-65%0.203-4159%
Free Cash Flow Per Share---2.780-1.157-58%-0.492-82%-0.311-89%-0.414-85%
Free Cash Flow To Equity Per Share---1.4011.277-210%2.300-161%0.795-276%0.401-449%
Gross Profit Margin--1.000-0.110+111%1.0000%0.778+29%0.896+12%
Intrinsic Value_10Y_max---64.941--------
Intrinsic Value_10Y_min---374.794--------
Intrinsic Value_1Y_max---2.361--------
Intrinsic Value_1Y_min---9.672--------
Intrinsic Value_3Y_max---10.254--------
Intrinsic Value_3Y_min---53.384--------
Intrinsic Value_5Y_max---21.957--------
Intrinsic Value_5Y_min---123.420--------
Market Cap373269369.000+12%327761546.000327695783.250+0%392603617.500-17%500849104.000-35%478160955.250-31%
Net Profit Margin--0.3820.228+68%0.136+181%0.443-14%0.445-14%
Operating Margin--1.1940.729+64%0.320+273%0.744+60%0.430+178%
Operating Ratio--0.1560.375-58%-0.099+163%2.559-94%1.657-91%
Pb Ratio1.325+12%1.1631.260-8%1.572-26%1.555-25%1.753-34%
Pe Ratio7.819+12%6.8667.177-4%-3.707+154%-8.359+222%4.618+49%
Price Per Share14.190+12%12.46012.458+0%14.925-17%19.040-35%18.178-31%
Price To Free Cash Flow Ratio-1.276-14%-1.1201.074-204%0.209-635%2.418-146%0.007-15120%
Price To Total Gains Ratio21.795+12%19.13820.684-7%-472.213+2567%-93.090+586%-22.888+220%
Quick Ratio--1.6251.890-14%2.607-38%5.712-72%3.972-59%
Return On Assets--0.0070.007-4%0.005+48%0.011-37%0.015-51%
Return On Equity--0.0420.044-3%0.031+37%0.037+13%0.036+18%
Total Gains Per Share--0.6510.702-7%-1.279+296%0.437+49%0.571+14%
Usd Book Value--281785000.000261675750.000+8%260289250.000+8%320215600.000-12%279166250.000+1%
Usd Book Value Change Per Share--0.2960.520-43%-1.566+629%-0.034+112%0.189+57%
Usd Book Value Per Share--10.7129.948+8%9.895+8%12.173-12%10.613+1%
Usd Dividend Per Share--0.3550.182+95%0.287+24%0.471-25%0.382-7%
Usd Eps--0.4540.436+4%0.244+86%0.450+1%0.384+18%
Usd Free Cash Flow---73141000.000-22831000.000-69%-12952000.000-82%-7768200.000-89%-10612800.000-85%
Usd Free Cash Flow Per Share---2.780-1.157-58%-0.492-82%-0.311-89%-0.414-85%
Usd Free Cash Flow To Equity Per Share---1.4011.277-210%2.300-161%0.795-276%0.401-449%
Usd Market Cap373269369.000+12%327761546.000327695783.250+0%392603617.500-17%500849104.000-35%478160955.250-31%
Usd Price Per Share14.190+12%12.46012.458+0%14.925-17%19.040-35%18.178-31%
Usd Profit--11934000.00011472500.000+4%6620500.000+80%11870250.000+1%10051050.000+19%
Usd Revenue--31271000.00059772250.000-48%39982500.000-22%32723350.000-4%25387700.000+23%
Usd Total Gains Per Share--0.6510.702-7%-1.279+296%0.437+49%0.571+14%
 EOD+5 -3MRQTTM+19 -20YOY+22 -165Y+15 -2410Y+19 -20

3.3 Fundamental Score

Let's check the fundamental score of Newtek Business Services Corp based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-157.819
Price to Book Ratio (EOD)Between0-11.325
Net Profit Margin (MRQ)Greater than00.382
Operating Margin (MRQ)Greater than01.194
Quick Ratio (MRQ)Greater than11.625
Current Ratio (MRQ)Greater than10.950
Debt to Asset Ratio (MRQ)Less than10.832
Debt to Equity Ratio (MRQ)Less than14.941
Return on Equity (MRQ)Greater than0.150.042
Return on Assets (MRQ)Greater than0.050.007
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Newtek Business Services Corp based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5052.717
Ma 20Greater thanMa 5014.354
Ma 50Greater thanMa 10013.459
Ma 100Greater thanMa 20012.965
OpenGreater thanClose14.110
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Newtek Business Services Corp

NewtekOne, Inc. operates as the bank holding company for Newtek Bank, National Association that engages in the provision of various business and financial solutions under the Newtek brand name to the small- and medium-sized business market. The company accepts demand, savings, NOW, money market, and time deposits; and provides loans including SBA loans, commercial and industrial loans, and commercial real estate loans. It is also involved in the provision of electronic payment processing services comprising credit and debit card processing services, check approval services, processing equipment, and software, as well as cloud-based Point of Sale systems for a various restaurant, retail, assisted living, taxi cabs, parks, and golf course businesses. In addition, it offers wholesale brokerage insurance agency services; and payroll management, and related payment and tax reporting services to independent business owners. Further, the company provides website hosting, dedicated server hosting, cloud hosting, web design and development, internet marketing, ecommerce, data storage, backup and disaster recovery, and other related services, including consulting and implementing technology solutions for enterprise and commercial clients as well as SMBs. The company was formerly known as Newtek Business Services Corp. and changed its name to NewtekOne, Inc. in January 2023. NewtekOne, Inc. was founded in 1998 and is headquartered in Boca Raton, Florida.

Fundamental data was last updated by Penke on 2024-12-04 09:24:06.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

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

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Newtek Business Services Corp earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Newtek Business Services Corp to the Banks - Regional industry mean.
  • A Net Profit Margin of 38.2% means that $0.38 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Newtek Business Services Corp:

  • The MRQ is 38.2%. The company is making a huge profit. +2
  • The TTM is 22.8%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ38.2%TTM22.8%+15.4%
TTM22.8%YOY13.6%+9.2%
TTM22.8%5Y44.3%-21.5%
5Y44.3%10Y44.5%-0.2%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ38.2%40.2%-2.0%
TTM22.8%31.4%-8.6%
YOY13.6%28.8%-15.2%
5Y44.3%24.7%+19.6%
10Y44.5%21.4%+23.1%
4.3.1.2. Return on Assets

Shows how efficient Newtek Business Services Corp is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Newtek Business Services Corp to the Banks - Regional industry mean.
  • 0.7% Return on Assets means that Newtek Business Services Corp generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Newtek Business Services Corp:

  • The MRQ is 0.7%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.7%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.7%TTM0.7%0.0%
TTM0.7%YOY0.5%+0.3%
TTM0.7%5Y1.1%-0.4%
5Y1.1%10Y1.5%-0.3%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7%0.2%+0.5%
TTM0.7%0.2%+0.5%
YOY0.5%0.2%+0.3%
5Y1.1%0.2%+0.9%
10Y1.5%0.2%+1.3%
4.3.1.3. Return on Equity

Shows how efficient Newtek Business Services Corp is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Newtek Business Services Corp to the Banks - Regional industry mean.
  • 4.2% Return on Equity means Newtek Business Services Corp generated $0.04 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Newtek Business Services Corp:

  • The MRQ is 4.2%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 4.4%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ4.2%TTM4.4%-0.1%
TTM4.4%YOY3.1%+1.3%
TTM4.4%5Y3.7%+0.6%
5Y3.7%10Y3.6%+0.2%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ4.2%2.8%+1.4%
TTM4.4%2.5%+1.9%
YOY3.1%2.7%+0.4%
5Y3.7%2.4%+1.3%
10Y3.6%2.7%+0.9%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Newtek Business Services Corp.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Newtek Business Services Corp is operating .

  • Measures how much profit Newtek Business Services Corp makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Newtek Business Services Corp to the Banks - Regional industry mean.
  • An Operating Margin of 119.4% means the company generated $1.19  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Newtek Business Services Corp:

  • The MRQ is 119.4%. The company is operating very efficient. +2
  • The TTM is 72.9%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ119.4%TTM72.9%+46.5%
TTM72.9%YOY32.0%+40.9%
TTM72.9%5Y74.4%-1.5%
5Y74.4%10Y43.0%+31.4%
4.3.2.2. Operating Ratio

Measures how efficient Newtek Business Services Corp is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • An Operation Ratio of 0.16 means that the operating costs are $0.16 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Newtek Business Services Corp:

  • The MRQ is 0.156. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.375. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.156TTM0.375-0.219
TTM0.375YOY-0.099+0.474
TTM0.3755Y2.559-2.184
5Y2.55910Y1.657+0.902
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Newtek Business Services Corp.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Newtek Business Services Corp is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Banks - Regional industry mean).
  • A Current Ratio of 0.95 means the company has $0.95 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Newtek Business Services Corp:

  • The MRQ is 0.950. The company is just not able to pay all its short-term debts. -1
  • The TTM is 7.586. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ0.950TTM7.586-6.636
TTM7.586YOY0.936+6.650
TTM7.5865Y3.274+4.312
5Y3.27410Y3.559-0.285
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM7.5862.176+5.410
YOY0.9362.383-1.447
5Y3.2741.117+2.157
10Y3.55911.601-8.042
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Newtek Business Services Corp to the Banks - Regional industry mean.
  • A Quick Ratio of 1.63 means the company can pay off $1.63 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Newtek Business Services Corp:

  • The MRQ is 1.625. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.890. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.625TTM1.890-0.265
TTM1.890YOY2.607-0.718
TTM1.8905Y5.712-3.822
5Y5.71210Y3.972+1.740
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM1.890-0.015+1.905
YOY2.6072.384+0.223
5Y5.7120.682+5.030
10Y3.97217.526-13.554
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Newtek Business Services Corp.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Newtek Business Services Corp assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Newtek Business Services Corp to Banks - Regional industry mean.
  • A Debt to Asset Ratio of 0.83 means that Newtek Business Services Corp assets are financed with 83.2% credit (debt) and the remaining percentage (100% - 83.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Newtek Business Services Corp:

  • The MRQ is 0.832. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.832. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.832TTM0.8320.000
TTM0.832YOY0.783+0.049
TTM0.8325Y0.685+0.147
5Y0.68510Y0.587+0.098
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8320.915-0.083
TTM0.8320.724+0.108
YOY0.7830.326+0.457
5Y0.6850.761-0.076
10Y0.5870.847-0.260
4.5.4.2. Debt to Equity Ratio

Measures if Newtek Business Services Corp is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Newtek Business Services Corp to the Banks - Regional industry mean.
  • A Debt to Equity ratio of 494.1% means that company has $4.94 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Newtek Business Services Corp:

  • The MRQ is 4.941. The company is unable to pay all its debts with equity. -1
  • The TTM is 4.912. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ4.941TTM4.912+0.029
TTM4.912YOY4.243+0.669
TTM4.9125Y2.748+2.164
5Y2.74810Y1.865+0.883
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ4.94110.715-5.774
TTM4.9128.867-3.955
YOY4.2433.978+0.265
5Y2.7489.345-6.597
10Y1.86511.610-9.745
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 Newtek Business Services Corp generates.

  • Above 15 is considered overpriced but always compare Newtek Business Services Corp to the Banks - Regional industry mean.
  • A PE ratio of 6.87 means the investor is paying $6.87 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Newtek Business Services Corp:

  • The EOD is 7.819. Based on the earnings, the company is underpriced. +1
  • The MRQ is 6.866. Based on the earnings, the company is cheap. +2
  • The TTM is 7.177. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD7.819MRQ6.866+0.953
MRQ6.866TTM7.177-0.311
TTM7.177YOY-3.707+10.883
TTM7.1775Y-8.359+15.536
5Y-8.35910Y4.618-12.977
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD7.8193.990+3.829
MRQ6.8664.277+2.589
TTM7.1774.718+2.459
YOY-3.7075.611-9.318
5Y-8.3599.054-17.413
10Y4.6189.531-4.913
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 Newtek Business Services Corp:

  • The EOD is -1.276. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -1.120. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 1.074. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-1.276MRQ-1.120-0.156
MRQ-1.120TTM1.074-2.194
TTM1.074YOY0.209+0.865
TTM1.0745Y2.418-1.344
5Y2.41810Y0.007+2.410
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD-1.2762.408-3.684
MRQ-1.1202.582-3.702
TTM1.074-0.320+1.394
YOY0.2090.514-0.305
5Y2.4180.452+1.966
10Y0.0070.106-0.099
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 Newtek Business Services Corp is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • A PB ratio of 1.16 means the investor is paying $1.16 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Newtek Business Services Corp:

  • The EOD is 1.325. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.163. Based on the equity, the company is underpriced. +1
  • The TTM is 1.260. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.325MRQ1.163+0.161
MRQ1.163TTM1.260-0.097
TTM1.260YOY1.572-0.311
TTM1.2605Y1.555-0.295
5Y1.55510Y1.753-0.198
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD1.3250.451+0.874
MRQ1.1630.483+0.680
TTM1.2600.350+0.910
YOY1.5720.182+1.390
5Y1.5550.620+0.935
10Y1.7530.894+0.859
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 Newtek Business Services Corp.

4.8.1. Institutions holding Newtek Business Services Corp

Institutions are holding 34.896% of the shares of Newtek Business Services Corp.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc6.94540.00051826989395502.2127
2024-09-30Vanguard Group Inc5.40440.00031421626338632.4401
2024-09-30Royce & Associates, LP2.85610.0851751292-548506-42.1993
2024-09-30Geode Capital Management, LLC2.18060.0006573608221674.0198
2024-09-30State Street Corp1.80350.000247441945950.978
2024-09-30Marshall Wace Asset Management Ltd1.11650.0045293683231348.5508
2024-09-30Morgan Stanley - Brokerage Accounts0.74360.0002195614-131218-40.1485
2024-09-30Northern Trust Corp0.72870.00041916954070.2128
2024-09-30Bank of New York Mellon Corp0.63010.0004165740-18313-9.9499
2024-09-30Goldman Sachs Group Inc0.58660.00031543152638720.6264
2024-09-30Wellington Management Company LLP0.58030.00031526381526380
2024-09-30BARRETT & COMPANY, INC.0.57680.8191151723-8101-5.0687
2024-06-30Ancora Advisors LLC0.48670.03991280393676540.2798
2024-09-30Bard Associates Inc0.45750.5111120354-2417-1.9687
2024-09-30Trexquant Investment LP0.42580.017711201563667131.6849
2024-09-30BOOTHBAY FUND MANAGEMENT, LLC0.41630.031109503-32329-22.7939
2024-09-30First Trust Advisors L.P.0.38550.00121014112672535.7831
2024-09-30ExodusPoint Capital Management, LP0.37240.00749797269665246.1052
2024-09-30Connor Clark & Lunn Inv Mgmt Ltd0.34680.00559122664790245.0825
2024-09-30Millennium Management LLC0.33960.0005893331882126.6919
Total 27.38321.52627203195-157710-2.2%

4.9.2. Funds holding Newtek Business Services Corp

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv3.22790.000684910800
2024-11-27iShares Russell 2000 ETF2.77970.0131731211-1526-0.2083
2024-09-30Royce Micro Cap Trust1.57290.9299413748347739.1755
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.49150.0047392343-1844-0.4678
2024-09-30Royce Small-Cap Trust1.19710.1942314894-21464-6.3813
2024-08-31Fidelity Small Cap Index0.92150.0111242412-2299-0.9395
2024-11-27iShares Russell 2000 Value ETF0.89620.02442357493040.1291
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.58090.0045152800-4800-3.0457
2024-09-30Fidelity Extended Market Index0.54810.0043144181-7143-4.7203
2024-11-28Schwab US Small-Cap ETF™0.44560.0085117209640.0546
2024-10-31Vanguard Russell 2000 ETF0.40140.0113105597-646-0.608
2024-09-30Ancora Micro Cap0.39853.0211048321029310.8876
2024-11-27WisdomTree US SmallCap Dividend ETF0.35380.06099305700
2024-10-31State St Russell Sm Cap® Indx SL Cl I0.33420.01198790000
2024-11-28First Trust Dow Jones Sel MicroCap ETF0.29590.59377784600
2024-09-30NT R2000 Index Fund - NL0.2120.0106557587431.3505
2024-10-31Schwab Small Cap Index0.20710.01125448300
2024-11-27iShares Micro-Cap ETF0.20140.07655298900
2024-11-28Avantis US Small Cap Value ETF0.19970.00475253539158.0522
2024-09-30BlackRock Extended Equity Market K0.19230.004350584-21-0.0415
Total 16.45775.00144329236+10349+0.2%

5.3. Insider Transactions

Insiders are holding 6.772% of the shares of Newtek Business Services Corp.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-26Barry SloaneBUY300014.75
2024-11-15Gregory L ZinkBUY100013.95
2024-09-23Barry SloaneBUY4013411.75
2024-09-20Richard J SaluteBUY50011.73
2024-09-18Gregory L ZinkBUY100011.38
2024-08-14Barry SloaneBUY664912.13
2024-07-22Salvatore Francis MuliaSELL75014.33
2024-06-21Salvatore Francis MuliaSELL75012.47
2024-06-17Michael Scott PriceBUY200012.59
2024-06-17Gregory L ZinkBUY100012.92
2024-06-17Barry SloaneBUY500012.92
2024-05-22Nicolas YoungBUY50013.23
2024-05-15Barry SloaneBUY1000014.17
2024-05-15Gregory L ZinkBUY100014.15
2024-04-22Salvatore Francis MuliaSELL75010.87
2024-03-21Salvatore Francis MuliaSELL75010.71
2024-02-21Salvatore Francis MuliaSELL75011.48
2024-01-22Salvatore Francis MuliaSELL75012.56
2023-12-21Salvatore Francis MuliaSELL75014.34
2023-12-13Barry SloaneBUY300013.45
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
Accumulated Other Comprehensive Income  -18436-1487-1414-13716831



5.2. Latest Balance Sheet

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

Summary
Total Assets1,674,170
Total Liabilities1,392,385
Total Stockholder Equity281,785
 As reported
Total Liabilities 1,392,385
Total Stockholder Equity+ 281,785
Total Assets = 1,674,170

Assets

Total Assets1,674,170
Total Current Assets33,478
Long-term Assets18,786
Total Current Assets
Cash And Cash Equivalents 162,493
Short-term Investments 23,790
Total Current Assets  (as reported)33,478
Total Current Assets  (calculated)186,283
+/- 152,805
Long-term Assets
Property Plant Equipment 3,992
Goodwill 14,085
Long Term Investments 80,280
Intangible Assets 709
Long-term Assets  (as reported)18,786
Long-term Assets  (calculated)99,066
+/- 80,280

Liabilities & Shareholders' Equity

Total Current Liabilities35,239
Long-term Liabilities657,632
Total Stockholder Equity281,785
Total Current Liabilities
Short-term Debt 7,785
Short Long Term Debt 7,785
Other Current Liabilities 27,454
Total Current Liabilities  (as reported)35,239
Total Current Liabilities  (calculated)43,024
+/- 7,785
Long-term Liabilities
Long term Debt 648,049
Capital Lease Obligations 4,883
Long-term Liabilities  (as reported)657,632
Long-term Liabilities  (calculated)652,932
+/- 4,700
Total Stockholder Equity
Common Stock520
Retained Earnings 44,834
Accumulated Other Comprehensive Income 31
Other Stockholders Equity 216,662
Total Stockholder Equity (as reported)281,785
Total Stockholder Equity (calculated)262,047
+/- 19,738
Other
Capital Stock20,258
Cash and Short Term Investments 33,478
Common Stock Shares Outstanding 24,706
Liabilities and Stockholders Equity 1,674,170
Net Debt 498,224
Net Invested Capital 917,881
Net Working Capital -1,761
Property Plant and Equipment Gross 3,992
Short Long Term Debt Total 660,717



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-31
> Total Assets 
9,679
59,603
63,630
83,539
86,799
94,121
97,927
83,363
87,463
95,817
102,138
169,055
172,857
173,817
190,728
192,184
200,721
184,323
205,535
228,398
234,726
249,163
243,255
265,013
256,509
243,530
235,649
240,737
241,177
227,336
222,935
217,816
193,000
186,252
163,910
169,527
135,925
138,880
139,272
136,082
143,035
149,608
145,597
165,015
144,205
129,405
125,997
132,010
140,330
142,994
147,662
152,742
166,758
162,546
176,971
198,612
192,448
200,896
203,186
301,832
304,975
307,329
331,871
355,485
350,266
376,682
404,849
401,450
443,311
474,895
506,327
519,611
559,899
561,813
622,461
653,341
681,734
701,894
730,759
797,411
791,477
766,057
751,966
840,979
903,569
947,330
1,043,307
1,056,561
1,009,312
1,026,297
1,006,535
998,902
1,249,739
1,439,111
1,380,934
1,422,492
1,509,577
1,617,004
1,674,170
1,674,1701,617,0041,509,5771,422,4921,380,9341,439,1111,249,739998,9021,006,5351,026,2971,009,3121,056,5611,043,307947,330903,569840,979751,966766,057791,477797,411730,759701,894681,734653,341622,461561,813559,899519,611506,327474,895443,311401,450404,849376,682350,266355,485331,871307,329304,975301,832203,186200,896192,448198,612176,971162,546166,758152,742147,662142,994140,330132,010125,997129,405144,205165,015145,597149,608143,035136,082139,272138,880135,925169,527163,910186,252193,000217,816222,935227,336241,177240,737235,649243,530256,509265,013243,255249,163234,726228,398205,535184,323200,721192,184190,728173,817172,857169,055102,13895,81787,46383,36397,92794,12186,79983,53963,63059,6039,679
   > Total Current Assets 
0
25,050
22,445
34,697
38,812
33,174
32,415
45,622
35,263
43,403
36,189
50,110
49,632
45,314
41,262
38,586
47,950
42,383
46,180
57,867
60,922
73,021
59,196
40,561
45,711
34,764
36,218
44,647
39,554
36,256
34,673
31,186
23,903
129,299
136,215
110,950
85,001
90,404
92,840
90,448
39,875
33,480
33,682
52,000
80,712
50,810
53,262
54,793
102,469
109,970
62,045
51,150
61,525
47,732
52,738
59,327
49,272
51,253
44,796
39,539
48,847
53,580
56,801
62,351
48,695
46,110
52,041
29,081
57,229
54,339
58,082
31,341
57,666
42,389
74,444
77,208
78,696
81,782
66,153
87,352
42,609
18,659
21,009
60,915
30,685
61,062
86,911
51,329
26,448
83,727
79,936
72,863
60,254
81,580
48,748
0
1,294,131
1,491,601
33,478
33,4781,491,6011,294,131048,74881,58060,25472,86379,93683,72726,44851,32986,91161,06230,68560,91521,00918,65942,60987,35266,15381,78278,69677,20874,44442,38957,66631,34158,08254,33957,22929,08152,04146,11048,69562,35156,80153,58048,84739,53944,79651,25349,27259,32752,73847,73261,52551,15062,045109,970102,46954,79353,26250,81080,71252,00033,68233,48039,87590,44892,84090,40485,001110,950136,215129,29923,90331,18634,67336,25639,55444,64736,21834,76445,71140,56159,19673,02160,92257,86746,18042,38347,95038,58641,26245,31449,63250,11036,18943,40335,26345,62232,41533,17438,81234,69722,44525,0500
       Cash And Cash Equivalents 
0
25,050
22,445
34,697
38,812
33,174
32,415
31,172
35,263
43,403
36,189
41,171
42,669
38,027
35,000
33,445
42,564
37,650
40,610
50,922
48,296
59,581
53,719
23,940
35,248
27,438
30,150
26,685
29,866
28,015
28,165
25,372
20,230
97,024
78,973
16,852
62,751
68,234
68,802
12,581
9,146
17,170
7,301
10,382
13,851
11,701
13,678
11,363
15,341
23,061
18,304
14,229
11,998
13,999
7,761
12,508
10,234
9,001
4,402
17,813
8,593
6,092
3,098
4,308
3,614
3,221
2,718
2,051
5,995
3,550
3,915
2,464
2,606
3,575
2,646
2,316
3,083
3,585
3,596
1,762
37,073
13,385
5,966
2,073
3,716
18,798
20,193
2,397
4,911
4,165
7,355
53,692
124,545
189,593
154,992
184,006
163,206
169,506
162,493
162,493169,506163,206184,006154,992189,593124,54553,6927,3554,1654,9112,39720,19318,7983,7162,0735,96613,38537,0731,7623,5963,5853,0832,3162,6463,5752,6062,4643,9153,5505,9952,0512,7183,2213,6144,3083,0986,0928,59317,8134,4029,00110,23412,5087,76113,99911,99814,22918,30423,06115,34111,36313,67811,70113,85110,3827,30117,1709,14612,58168,80268,23462,75116,85278,97397,02420,23025,37228,16528,01529,86626,68530,15027,43835,24823,94053,71959,58148,29650,92240,61037,65042,56433,44535,00038,02742,66941,17136,18943,40335,26331,17232,41533,17438,81234,69722,44525,0500
       Short-term Investments 
0
0
0
0
0
0
0
14,450
0
0
0
5,053
3,500
4,055
2,893
1,720
1,584
1,555
2,014
3,209
3,309
4,299
3,598
14,096
7,893
4,797
3,449
10,859
3,222
2,423
1,037
1,308
10,755
11,089
9,704
70,559
9,382
8,273
8,548
51,947
7,821
9,380
9,068
10,747
7,686
8,580
6,979
2,198
7,307
48,485
9,764
896
3,278
2,931
2,490
4,734
3,924
3,305
3,426
3,000
6,000
226
36
35
35
35
35
35
35
35
9
9
9
9
9
9
9
9
9
0
0
0
0
0
0
0
0
0
0
0
785,613
19,171
32,905
32,907
33,138
0
28,127
28,418
23,790
23,79028,41828,127033,13832,90732,90519,171785,6130000000000099999999935353535353535362266,0003,0003,4263,3053,9244,7342,4902,9313,2788969,76448,4857,3072,1986,9798,5807,68610,7479,0689,3807,82151,9478,5488,2739,38270,5599,70411,08910,7551,3081,0372,4233,22210,8593,4494,7977,89314,0963,5984,2993,3093,2092,0141,5551,5841,7202,8934,0553,5005,05300014,4500000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
3,885
3,463
3,231
3,370
3,421
3,802
3,178
3,555
3,736
9,317
9,141
1,879
2,525
2,570
2,529
2,619
7,103
6,466
5,818
5,471
4,506
3,673
10,411
4,290
5,175
4,674
4,996
5,524
11,479
16,067
16,310
17,313
22,048
14,894
19,742
20,805
15,404
71,523
20,201
22,279
27,569
31,139
21,700
32,088
25,208
24,545
20,131
21,503
3,337
17,008
28,764
26,945
35,139
26,075
22,859
24,507
6,150
22,236
27,160
27,556
10,794
32,101
14,104
44,271
45,849
48,950
52,094
38,397
54,145
5,536
5,274
15,043
58,842
26,969
42,264
66,718
48,932
21,537
79,562
72,581
1,338
41,438
119,857
63,957
62,230
56,890
79,928
0
079,92856,89062,23063,957119,85741,4381,33872,58179,56221,53748,93266,71842,26426,96958,84215,0435,2745,53654,14538,39752,09448,95045,84944,27114,10432,10110,79427,55627,16022,2366,15024,50722,85926,07535,13926,94528,76417,0083,33721,50320,13124,54525,20832,08821,70031,13927,56922,27920,20171,52315,40420,80519,74214,89422,04817,31316,31016,06711,4795,5244,9964,6745,1754,29010,4113,6734,5065,4715,8186,4667,1032,6192,5292,5702,5251,8799,1419,3173,7363,5553,1783,8023,4213,3703,2313,4633,88500000000000
       Inventory 
594
781
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-9,789
0
20,345
19,856
8,366
9,382
8,273
0
14,241
0
0
0
18,556
16,036
16,919
15,553
0
0
16,440
20,414
0
0
0
0
0
0
0
0
0
6,000
226
36
35
35
35
35
35
35
35
9
9
9
9
9
9
9
9
9
0
0
-47,529
-48,870
-58,181
115,036
190,827
0
235,792
184,991
205,588
154,713
0
197,144
256,334
223,793
0
0
0
0
0000223,793256,334197,1440154,713205,588184,991235,7920190,827115,036-58,181-48,870-47,5290099999999935353535353535362266,00000000000020,41416,4400015,55316,91916,03618,55600014,24108,2739,3828,36619,85620,3450-9,78900000000000000000000000000000781594
   > Long-term Assets 
0
12,221
15,590
16,176
13,529
17,658
16,442
15,874
10,655
8,870
9,503
8,463
6,876
7,910
10,056
7,248
8,282
8,827
16,549
22,796
22,300
24,562
24,982
44,015
29,848
27,321
29,677
165,974
28,752
28,218
28,568
149,602
29,212
56,953
27,695
58,577
50,924
48,476
46,432
45,634
103,160
116,128
111,915
113,015
63,493
78,595
72,735
77,217
37,861
33,024
85,617
101,592
105,233
114,814
124,233
139,285
143,176
149,643
158,390
262,293
256,128
253,749
275,070
293,134
301,571
330,572
352,808
372,369
386,082
420,556
448,245
488,270
502,233
519,424
548,017
576,133
603,038
620,112
664,606
710,059
670,085
655,893
644,808
678,121
732,827
704,046
720,374
766,095
771,082
763,792
791,994
6,484
43,818
39,219
41,804
1,076,930
215,446
244,973
18,786
18,786244,973215,4461,076,93041,80439,21943,8186,484791,994763,792771,082766,095720,374704,046732,827678,121644,808655,893670,085710,059664,606620,112603,038576,133548,017519,424502,233488,270448,245420,556386,082372,369352,808330,572301,571293,134275,070253,749256,128262,293158,390149,643143,176139,285124,233114,814105,233101,59285,61733,02437,86177,21772,73578,59563,493113,015111,915116,128103,16045,63446,43248,47650,92458,57727,69556,95329,212149,60228,56828,21828,752165,97429,67727,32129,84844,01524,98224,56222,30022,79616,5498,8278,2827,24810,0567,9106,8768,4639,5038,87010,65515,87416,44217,65813,52916,17615,59012,2210
       Property Plant Equipment 
1,476
35
533
531
500
27
50
460
295
356
397
546
514
629
729
671
812
815
1,643
1,959
2,978
3,168
3,768
6,587
6,689
5,874
5,921
4,458
4,630
4,706
4,800
5,433
5,417
5,349
5,172
5,062
4,655
4,185
3,861
3,631
3,360
5,302
3,012
3,210
3,081
2,919
2,820
2,853
2,867
2,844
2,925
3,523
3,633
3,675
3,588
3,741
3,844
3,705
3,437
329
329
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,768
8,512
8,253
7,990
7,724
7,454
7,192
6,933
6,680
7,909
7,611
7,310
7,005
6,695
6,381
6,484
7,492
7,002
6,502
5,701
5,193
5,110
3,992
3,9925,1105,1935,7016,5027,0027,4926,4846,3816,6957,0057,3107,6117,9096,6806,9337,1927,4547,7247,9908,2538,5128,7680000000000000003293293,4373,7053,8443,7413,5883,6753,6333,5232,9252,8442,8672,8532,8202,9193,0813,2103,0125,3023,3603,6313,8614,1854,6555,0625,1725,3495,4175,4334,8004,7064,6304,4585,9215,8746,6896,5873,7683,1682,9781,9591,6438158126717296295145463973562954605027500531533351,476
       Goodwill 
0
0
0
0
0
978
978
964
2,333
2,657
2,737
2,863
2,863
3,225
3,225
1,833
1,833
2,202
11,058
11,150
7,893
7,893
8,671
9,438
9,438
9,625
10,599
10,575
12,323
13,055
13,159
12,996
12,996
12,996
13,069
12,092
12,092
12,092
12,092
12,092
12,092
12,092
12,092
12,092
12,092
12,092
12,092
12,092
12,092
12,092
12,092
12,092
12,092
12,092
12,092
12,092
12,092
12,092
12,092
444
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
21,189
21,133
21,134
0
25,885
25,885
14,085
14,08525,88525,885021,13421,13321,1890000000000000000000000000000000044412,09212,09212,09212,09212,09212,09212,09212,09212,09212,09212,09212,09212,09212,09212,09212,09212,09212,09212,09212,09212,09212,09212,09212,09213,06912,99612,99612,99613,15913,05512,32310,57510,5999,6259,4389,4388,6717,8937,89311,15011,0582,2021,8331,8333,2253,2252,8632,8632,7372,6572,33396497897800000
       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
115,198
230,462
0
0
0
266,839
278,004
305,804
326,853
345,189
358,969
392,241
418,173
456,680
470,221
487,713
513,487
541,087
557,658
573,492
610,873
659,044
662,361
648,439
637,616
671,188
726,147
696,137
712,763
758,785
764,077
757,097
785,613
808,038
125,639
61,989
75,211
0
77,102
98,961
80,280
80,28098,96177,102075,21161,989125,639808,038785,613757,097764,077758,785712,763696,137726,147671,188637,616648,439662,361659,044610,873573,492557,658541,087513,487487,713470,221456,680418,173392,241358,969345,189326,853305,804278,004266,839000230,462115,1980000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
964
2,333
2,656
2,737
357
2,863
3,225
3,209
3,024
4,053
4,255
1,834
6,478
8,121
9,203
8,945
9,894
6,812
8,130
9,708
9,141
8,577
8,034
9,572
8,829
10,799
10,329
9,454
6,096
8,316
7,636
4,649
4,218
6,172
3,520
5,330
2,753
2,385
2,036
1,680
1,420
1,230
1,088
948
1,558
1,450
1,386
1,310
1,240
1,219
1,164
1,330
444
10,363
11,275
11,895
13,042
13,644
14,489
15,619
16,246
17,096
18,124
19,092
19,359
20,404
20,663
21,642
21,360
22,339
23,399
23,297
24,411
26,309
25,511
24,557
26,061
26,733
27,380
28,899
28,008
28,855
31,820
33,530
30,268
6,911
6,462
6,023
0
4,059
3,898
709
7093,8984,05906,0236,4626,91130,26833,53031,82028,85528,00828,89927,38026,73326,06124,55725,51126,30924,41123,29723,39922,33921,36021,64220,66320,40419,35919,09218,12417,09616,24615,61914,48913,64413,04211,89511,27510,3634441,3301,1641,2191,2401,3101,3861,4501,5589481,0881,2301,4201,6802,0362,3852,7535,3303,5206,1724,2184,6497,6368,3166,0969,45410,32910,7998,8299,5728,0348,5779,1419,7088,1306,8129,8948,9459,2038,1216,4781,8344,2554,0533,0243,2093,2252,8633572,7372,6562,3339640000000
       Long-term Assets Other 
0
-12,221
-15,590
-16,176
-13,529
-17,658
-16,442
-15,874
-10,655
-8,870
-9,503
-8,463
-6,876
-7,910
-10,056
-7,248
-8,282
-8,827
-16,549
-22,796
-22,300
-24,562
-24,982
-44,015
-29,848
-27,321
-29,677
-165,974
-28,752
-28,218
-28,568
-149,602
-29,212
28,279
0
-68,277
25,861
24,563
25,830
2,436
81,536
63,746
57,984
68,908
45,935
61,548
20,611
1,222
18,094
15,383
30,707
14,800
10,997
12,025
13,554
20,591
13,671
13,599
14,417
22,956
9,702
14,643
12,880
12,358
9,277
9,847
10,120
10,899
10,017
10,156
10,971
12,222
11,599
11,039
12,879
13,677
14,273
14,709
22,183
-5,797
-26,309
-655,893
-644,808
-678,121
-732,827
-704,046
-720,374
-766,095
-771,082
-763,792
-791,994
-808,038
-26,381
-61,989
-75,722
1,034,234
96,717
-135,797
0
0-135,79796,7171,034,234-75,722-61,989-26,381-808,038-791,994-763,792-771,082-766,095-720,374-704,046-732,827-678,121-644,808-655,893-26,309-5,79722,18314,70914,27313,67712,87911,03911,59912,22210,97110,15610,01710,89910,1209,8479,27712,35812,88014,6439,70222,95614,41713,59913,67120,59113,55412,02510,99714,80030,70715,38318,0941,22220,61161,54845,93568,90857,98463,74681,5362,43625,83024,56325,861-68,277028,279-29,212-149,602-28,568-28,218-28,752-165,974-29,677-27,321-29,848-44,015-24,982-24,562-22,300-22,796-16,549-8,827-8,282-7,248-10,056-7,910-6,876-8,463-9,503-8,870-10,655-15,874-16,442-17,658-13,529-16,176-15,590-12,2210
> Total Liabilities 
5,785
46,991
52,629
70,107
72,241
76,389
79,959
66,890
69,386
76,543
77,830
137,110
136,470
132,672
138,644
143,543
151,976
133,073
129,899
145,582
154,676
164,042
159,429
172,455
166,754
155,877
148,060
158,264
152,096
139,415
138,922
156,266
128,283
124,056
104,457
113,448
80,877
84,452
84,669
82,055
89,549
95,217
91,437
109,421
88,197
73,564
69,193
72,711
76,820
78,986
79,971
83,840
96,210
90,090
102,522
121,603
113,949
120,332
119,953
135,414
135,409
137,705
157,138
151,536
146,504
172,254
196,677
192,356
196,947
224,651
250,715
241,282
280,627
279,533
334,525
365,896
389,728
408,542
431,007
475,185
479,012
438,611
427,575
501,626
536,718
578,328
677,287
652,674
610,832
631,765
614,736
623,544
1,031,701
1,218,383
1,153,901
1,185,708
1,255,445
1,343,002
1,392,385
1,392,3851,343,0021,255,4451,185,7081,153,9011,218,3831,031,701623,544614,736631,765610,832652,674677,287578,328536,718501,626427,575438,611479,012475,185431,007408,542389,728365,896334,525279,533280,627241,282250,715224,651196,947192,356196,677172,254146,504151,536157,138137,705135,409135,414119,953120,332113,949121,603102,52290,09096,21083,84079,97178,98676,82072,71169,19373,56488,197109,42191,43795,21789,54982,05584,66984,45280,877113,448104,457124,056128,283156,266138,922139,415152,096158,264148,060155,877166,754172,455159,429164,042154,676145,582129,899133,073151,976143,543138,644132,672136,470137,11077,83076,54369,38666,89079,95976,38972,24170,10752,62946,9915,785
   > Total Current Liabilities 
5,287
5,203
381
1,381
0
0
0
-48,099
-49,804
-56,715
-57,545
65,196
64,378
61,559
64,197
65,697
69,726
67,921
67,821
76,259
75,120
86,776
87,530
92,048
91,128
88,522
87,772
94,841
85,556
82,400
81,099
89,344
85,686
38,116
104,457
79,903
54,342
57,455
62,071
13,810
28,409
28,530
30,017
15,091
14,706
16,604
48,843
15,830
15,349
65,364
69,908
5,578
14,527
12,789
14,696
8,941
15,120
18,356
19,017
8,193
13,878
18,410
9,831
12,468
8,971
12,951
13,832
9,462
15,885
15,348
16,470
9,821
21,333
20,447
28,642
14,890
17,539
18,029
18,483
20,955
16,634
34,448
21,206
27,608
56,053
107,665
156,789
10,935
11,900
14,976
11,840
387,457
212,761
40,501
38,691
0
92,743
96,603
35,239
35,23996,60392,743038,69140,501212,761387,45711,84014,97611,90010,935156,789107,66556,05327,60821,20634,44816,63420,95518,48318,02917,53914,89028,64220,44721,3339,82116,47015,34815,8859,46213,83212,9518,97112,4689,83118,41013,8788,19319,01718,35615,1208,94114,69612,78914,5275,57869,90865,36415,34915,83048,84316,60414,70615,09130,01728,53028,40913,81062,07157,45554,34279,903104,45738,11685,68689,34481,09982,40085,55694,84187,77288,52291,12892,04887,53086,77675,12076,25967,82167,92169,72665,69764,19761,55964,37865,196-57,545-56,715-49,804-48,0990001,3813815,2035,287
       Short-term Debt 
0
0
381
1,381
0
0
0
49,641
0
0
0
65,196
64,378
61,559
64,197
65,697
69,726
67,921
67,821
76,259
75,120
86,776
87,530
92,048
91,128
88,522
87,772
86,332
85,556
82,400
81,099
79,085
85,686
27,695
87,833
70,559
46,260
49,640
53,230
0
16,729
18,150
17,950
0
0
0
32,987
857
0
50,884
57,430
502
0
0
0
101,358
0
0
0
125,197
29,997
23,552
19,549
29,100
21,275
17,200
26,400
5,100
18,300
21,045
66,146
216,252
5,000
31,000
37,475
34,700
34,600
48,900
18,400
30,000
21,600
0
0
0
1,157
845
460
1,876
1,415
944
472
367,244
167,504
74,254
43,676
0
108,310
53,320
7,785
7,78553,320108,310043,67674,254167,504367,2444729441,4151,8764608451,15700021,60030,00018,40048,90034,60034,70037,47531,0005,000216,25266,14621,04518,3005,10026,40017,20021,27529,10019,54923,55229,997125,197000101,35800050257,43050,884085732,98700017,95018,15016,729053,23049,64046,26070,55987,83327,69585,68679,08581,09982,40085,55686,33287,77288,52291,12892,04887,53086,77675,12076,25967,82167,92169,72665,69764,19761,55964,37865,19600049,6410001,38138100
       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
125,197
0
0
0
29,100
0
0
0
5,100
174,511
203,728
36,926
216,252
5,000
31,000
37,475
34,700
34,600
48,900
18,400
30,000
0
0
0
0
0
0
0
0
0
0
0
0
167,504
74,254
43,676
61,260
106,235
53,320
7,785
7,78553,320106,23561,26043,67674,254167,50400000000000030,00018,40048,90034,60034,70037,47531,0005,000216,25236,926203,728174,5115,10000029,100000125,19700000000000000000000000000000000000000000000000000000000000
       Accounts payable 
1,320
1,814
924
2,547
1,259
1,450
2,332
-48,099
-49,804
-56,715
-57,545
4,218
4,347
4,834
5,179
6,095
5,932
6,002
7,367
9,726
7,039
7,369
8,827
10,313
8,758
7,980
8,966
8,509
9,646
10,242
10,051
10,259
8,606
8,070
8,544
9,344
8,082
7,815
8,841
8,314
9,753
8,575
10,240
41,104
10,096
12,373
13,946
14,196
13,859
50,884
11,041
11,206
13,130
11,398
13,289
14,688
13,808
17,137
17,670
7,683
11,158
15,206
8,080
5,802
8,419
12,096
12,641
13,904
14,951
15,073
15,658
16,866
21,296
20,340
28,458
25,021
17,537
18,028
18,372
20,824
16,634
34,448
21,206
27,608
56,053
107,665
156,789
10,935
11,900
14,976
11,840
20,213
45,257
40,501
38,691
0
41,948
46,302
0
046,30241,948038,69140,50145,25720,21311,84014,97611,90010,935156,789107,66556,05327,60821,20634,44816,63420,82418,37218,02817,53725,02128,45820,34021,29616,86615,65815,07314,95113,90412,64112,0968,4195,8028,08015,20611,1587,68317,67017,13713,80814,68813,28911,39813,13011,20611,04150,88413,85914,19613,94612,37310,09641,10410,2408,5759,7538,3148,8417,8158,0829,3448,5448,0708,60610,25910,05110,2429,6468,5098,9667,9808,75810,3138,8277,3697,0399,7267,3676,0025,9326,0955,1794,8344,3474,218-57,545-56,715-49,804-48,0992,3321,4501,2592,5479241,8141,320
       Other Current Liabilities 
1,660
1,725
-381
-1,381
55,339
57,901
60,502
48,099
49,804
56,715
57,545
-65,196
-64,378
-61,559
-64,197
-65,697
-69,726
-67,921
-67,821
-76,259
-75,120
-86,776
-87,530
-92,048
-91,128
-88,522
-87,772
-94,841
-85,556
-82,400
-81,099
-89,344
-85,686
8,070
14,310
-2,203
8,082
7,815
8,841
3,634
9,753
8,575
10,240
-27,781
12,942
14,909
261
-2,473
13,859
-37,888
11,041
-7,567
0
0
0
-108,379
0
0
0
451
2,720
3,204
1,751
6,666
552
855
1,191
9,462
934
275
-65,334
-7,045
37
107
184
-44,831
-34,598
-48,899
-18,289
-29,869
-21,600
-34,448
-21,206
-27,608
-56,053
-107,665
-156,789
-10,935
-11,900
-14,976
-11,840
67,097
-212,761
-40,501
-38,691
0
-57,515
-3,019
27,454
27,454-3,019-57,5150-38,691-40,501-212,76167,097-11,840-14,976-11,900-10,935-156,789-107,665-56,053-27,608-21,206-34,448-21,600-29,869-18,289-48,899-34,598-44,83118410737-7,045-65,3342759349,4621,1918555526,6661,7513,2042,720451000-108,379000-7,56711,041-37,88813,859-2,47326114,90912,942-27,78110,2408,5759,7533,6348,8417,8158,082-2,20314,3108,070-85,686-89,344-81,099-82,400-85,556-94,841-87,772-88,522-91,128-92,048-87,530-86,776-75,120-76,259-67,821-67,921-69,726-65,697-64,197-61,559-64,378-65,19657,54556,71549,80448,09960,50257,90155,339-1,381-3811,7251,660
   > Long-term Liabilities 
0
45,935
50,973
67,560
67,119
74,595
77,296
65,348
67,094
74,187
75,350
67,695
67,744
66,280
69,268
71,751
76,316
59,150
53,211
58,098
71,017
69,897
63,072
70,094
66,868
59,375
51,322
140,563
56,894
46,773
47,772
125,762
33,991
85,940
0
33,545
26,535
26,997
22,598
68,245
61,140
66,687
61,420
94,330
73,491
56,960
20,350
56,881
61,471
13,622
10,063
78,262
81,683
77,301
87,826
112,662
98,829
101,976
100,936
127,221
121,531
119,295
147,307
139,068
137,533
159,303
182,845
182,894
181,062
209,303
234,245
231,461
259,294
259,086
305,883
351,006
372,189
390,513
412,524
454,230
452,546
393,894
395,832
460,479
466,478
457,385
502,729
10,935
11,900
14,976
11,840
236,087
3,519
705,939
656,647
1,185,708
1,162,702
1,246,399
657,632
657,6321,246,3991,162,7021,185,708656,647705,9393,519236,08711,84014,97611,90010,935502,729457,385466,478460,479395,832393,894452,546454,230412,524390,513372,189351,006305,883259,086259,294231,461234,245209,303181,062182,894182,845159,303137,533139,068147,307119,295121,531127,221100,936101,97698,829112,66287,82677,30181,68378,26210,06313,62261,47156,88120,35056,96073,49194,33061,42066,68761,14068,24522,59826,99726,53533,545085,94033,991125,76247,77246,77356,894140,56351,32259,37566,86870,09463,07269,89771,01758,09853,21159,15076,31671,75169,26866,28067,74467,69575,35074,18767,09465,34877,29674,59567,11967,56050,97345,9350
       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
98,376
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
331,630
352,702
370,022
392,297
431,928
442,950
0
0
0
0
0
0
0
0
0
365,625
0
698,019
697,387
0
0
0
0
0
00000697,387698,0190365,625000000000442,950431,928392,297370,022352,702331,630000000000000000098,3760000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
49,641
0
0
0
65,197
64,378
61,104
61,831
65,698
69,726
67,922
68,646
77,419
76,280
88,062
88,922
93,507
92,722
90,207
89,598
89,093
87,602
84,779
83,338
81,117
87,940
82,123
63,462
72,762
48,379
51,695
55,194
53,809
59,794
65,613
59,875
68,045
47,254
28,164
22,260
18,582
15,975
15,106
11,500
10,140
7,321
6,645
5,714
9,185
4,543
4,117
3,907
7,761
4,609
4,746
2,958
3,843
1,198
1,287
1,407
6,896
934
275
812
7,045
9,422
11,394
10,388
23,873
10,493
10,640
10,676
24,195
11,611
9,465
9,395
29,767
12,039
106,610
160,164
158,958
131,135
95,843
47,568
54,891
0
428,944
0
0
0
0
0
00000428,944054,89147,56895,843131,135158,958160,164106,61012,03929,7679,3959,46511,61124,19510,67610,64010,49323,87310,38811,3949,4227,0458122759346,8961,4071,2871,1983,8432,9584,7464,6097,7613,9074,1174,5439,1855,7146,6457,32110,14011,50015,10615,97518,58222,26028,16447,25468,04559,87565,61359,79453,80955,19451,69548,37972,76263,46282,12387,94081,11783,33884,77987,60289,09389,59890,20792,72293,50788,92288,06276,28077,41968,64667,92269,72665,69861,83161,10464,37865,19700049,6410000000
       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
1,347
2,550
0
0
0
857
2,465
3,298
5,327
5,983
6,551
5,575
5,240
8,164
8,462
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,908
0
3,519
0
0
0
0
0
0
0000003,519012,908000000000000000008,4628,1645,2405,5756,5515,9835,3273,2982,4658570002,5501,3470000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
3,894
7,802
7,129
9,269
10,413
12,639
13,100
11,392
15,983
17,008
23,195
27,172
29,903
33,692
43,395
40,247
40,653
43,618
69,633
77,095
74,628
79,807
78,771
87,525
84,941
82,924
82,980
87,069
84,929
82,675
78,858
56,580
59,991
57,597
54,969
53,771
52,830
52,220
53,031
52,412
51,981
52,879
52,671
54,285
54,733
54,590
55,610
58,119
61,131
61,659
65,349
66,847
68,625
70,722
72,740
75,344
76,892
78,972
81,696
166,418
169,566
169,624
174,733
203,949
203,762
204,428
208,172
209,094
246,364
250,244
255,612
278,329
279,272
282,280
287,936
287,445
292,006
293,352
299,752
322,226
312,465
327,446
324,391
339,353
366,851
369,002
366,020
403,887
398,480
394,532
391,799
375,358
218,510
221,215
227,033
243,736
254,132
274,002
281,785
281,785274,002254,132243,736227,033221,215218,510375,358391,799394,532398,480403,887366,020369,002366,851339,353324,391327,446312,465322,226299,752293,352292,006287,445287,936282,280279,272278,329255,612250,244246,364209,094208,172204,428203,762203,949174,733169,624169,566166,41881,69678,97276,89275,34472,74070,72268,62566,84765,34961,65961,13158,11955,61054,59054,73354,28552,67152,87951,98152,41253,03152,22052,83053,77154,96957,59759,99156,58078,85882,67584,92987,06982,98082,92484,94187,52578,77179,80774,62877,09569,63343,61840,65340,24743,39533,69229,90327,17223,19517,00815,98311,39213,10012,63910,4139,2697,1297,8023,894
   Common Stock
105
105
428
427
13,078
444
444
444
484
491
497
507
512
518
519
524
533
537
671
677
678
686
691
696
697
696
707
710
717
718
720
722
722
722
724
733
733
733
733
733
733
734
734
734
734
734
734
734
738
738
738
738
738
738
738
738
738
740
151
205
205
205
207
290
289
290
292
293
344
349
355
369
371
375
377
379
382
383
389
411
417
418
429
439
451
451
451
483
483
480
485
492
491
491
491
492
493
517
520
52051749349249149149149248548048348345145145143942941841741138938338237937737537136935534934429329229028929020720520520515174073873873873873873873873873873473473473473473473473373373373373373372472272272272071871771070769669769669168667867767153753352451951851250749749148444444444413,078427428105105
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
19,967
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
20,611
0
7,047
9,075
0
0
0
0
0
000009,0757,047020,611000000000000000000000000000000019,9670000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-98
-2,107
-1,867
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-8,026
-8,792
-9,477
-10,229
-10,921
-11,591
-12,276
-12,947
-13,570
-14,172
-14,719
-15,213
-15,676
-16,074
-16,463
-12,645
-12,942
-12,229
-10,922
-10,241
-10,690
-10,515
-10,547
-10,995
-11,440
-11,896
1,000
7,000
7,000
12,000
15,000
15,000
15,000
19,000
20,000
20,000
20,000
23,371
31,000
31,000
31,000
34,000
33,000
34,000
34,000
33,000
32,000
15,000
29,000
0
0
0
0
0
0
0
0
0
0
-82
-203
-184
-148
-141
-137
31
31-137-141-148-184-203-82000000000029,00015,00032,00033,00034,00034,00033,00034,00031,00031,00031,00023,37120,00020,00020,00019,00015,00015,00015,00012,0007,0007,0001,000-11,896-11,440-10,995-10,547-10,515-10,690-10,241-10,922-12,229-12,942-12,645-16,463-16,074-15,676-15,213-14,719-14,172-13,570-12,947-12,276-11,591-10,921-10,229-9,477-8,792-8,0260000000000000000-1,867-2,107-9800000000000000
   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
61,988
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
254,498
257,597
259,043
266,076
289,963
296,577
0
0
0
0
0
0
0
0
0
370,703
0
191,316
192,114
0
0
0
0
0
00000192,114191,3160370,703000000000296,577289,963266,076259,043257,597254,498000000000000000061,9880000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000-410-1,380-1,242-1,279-1,330-1,354-1,412-1,508-1,467-1,467-620-620-604-604-604-663-663-663-649-649-649-649-649-649-649-642-191-303-105-78-54-54-54000000000000000000000000-17,008-17,008
   Other Stockholders Equity 
0
7,802
5,199
12,267
0
13,635
13,635
13,443
17,889
19,452
20,180
20,993
21,859
22,936
23,263
26,588
28,450
27,711
49,274
50,561
50,918
52,176
53,112
53,245
53,388
53,665
54,758
54,895
55,647
55,780
55,927
35,613
56,046
63,659
64,541
67,060
67,847
68,566
69,266
68,929
69,636
70,225
70,838
71,706
72,139
72,746
73,285
73,803
70,224
69,819
71,322
70,023
69,670
70,371
70,397
70,617
71,222
72,350
73,474
165,213
171,345
169,713
171,312
184,222
185,417
190,162
192,030
180,709
226,218
231,772
234,955
232,168
243,299
256,302
260,401
221,498
223,597
225,043
233,076
257,963
281,577
268,836
307,626
317,041
325,254
325,775
326,354
367,663
368,299
368,934
370,703
354,243
191,316
192,114
192,712
199,956
201,431
215,633
216,662
216,662215,633201,431199,956192,712192,114191,316354,243370,703368,934368,299367,663326,354325,775325,254317,041307,626268,836281,577257,963233,076225,043223,597221,498260,401256,302243,299232,168234,955231,772226,218180,709192,030190,162185,417184,222171,312169,713171,345165,21373,47472,35071,22270,61770,39770,37169,67070,02371,32269,81970,22473,80373,28572,74672,13971,70670,83870,22569,63668,92969,26668,56667,84767,06064,54163,65956,04635,61355,92755,78055,64754,89554,75853,66553,38853,24553,11252,17650,91850,56149,27427,71128,45026,58823,26322,93621,85920,99320,18019,45217,88913,44313,63513,635012,2675,1997,8020



5.4. Balance Sheets

Currency in USD. All numbers in thousands.