Orange County Bancorp Inc
Buy, Hold or Sell?
Let's analyze Orange County Bancorp Inc together
I guess you are interested in Orange County Bancorp 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 Orange County Bancorp 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 Orange County Bancorp Inc
I send you an email if I find something interesting about Orange County Bancorp Inc.
1. Quick Overview
1.1. Quick analysis of Orange County Bancorp Inc (30 sec.)
1.2. What can you expect buying and holding a share of Orange County Bancorp Inc? (30 sec.)
How much money do you get?
What is your share worth?
+ What do you gain per year?
2. Detailed Analysis
2.1. Valuation of Orange County Bancorp Inc (5 min.)
2.2. Growth of Orange County Bancorp Inc (5 min.)
Is Orange County Bancorp Inc growing?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
How rich? | $193m | $144.6m | $31.5m | 17.9% |
How much money is Orange County Bancorp Inc making?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
Making money | $7.2m | $7.6m | -$395.2k | -5.5% |
Net Profit Margin | 20.6% | 29.7% | - | - |
How much money comes from the company's main activities?
2.3. Financial Health of Orange County Bancorp Inc (5 min.)
2.4. Comparing to competitors in the Banks - Regional industry (5 min.)
Industry Rankings (Banks - Regional)
3. Summary and Key Metrics
3.1. What can you expect buying and holding a share of Orange County Bancorp Inc?
Welcome investor! Orange County Bancorp Inc's management wants to use your money to grow the business. In return you get a share of Orange County Bancorp Inc.
First you should know what it really means to hold a share of Orange County Bancorp Inc. And how you can make/lose money.
Speculation
The Price per Share of Orange County Bancorp Inc is $58.87. 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 Orange County Bancorp 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 Orange County Bancorp 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 $34.03. Based on the TTM, the Book Value Change Per Share is $2.17 per quarter. Based on the YOY, the Book Value Change Per Share is $0.34 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 $0.23 per quarter.
How much money are you going to get?
MRQ | TTM | YOY | 5Y | 10Y | ||||||
---|---|---|---|---|---|---|---|---|---|---|
$ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | |
Usd Eps | 0.57 | 1.0% | 1.27 | 2.2% | 1.34 | 2.3% | 0.97 | 1.7% | 0.59 | 1.0% |
Usd Book Value Change Per Share | 2.74 | 4.7% | 2.17 | 3.7% | 0.34 | 0.6% | 0.66 | 1.1% | 0.42 | 0.7% |
Usd Dividend Per Share | 0.23 | 0.4% | 0.23 | 0.4% | 0.23 | 0.4% | 0.19 | 0.3% | 0.09 | 0.2% |
Usd Total Gains Per Share | 2.97 | 5.0% | 2.40 | 4.1% | 0.57 | 1.0% | 0.85 | 1.4% | 0.51 | 0.9% |
Usd Price Per Share | 60.32 | - | 54.86 | - | 42.69 | - | 38.80 | - | 39.94 | - |
Price to Earnings Ratio | 26.61 | - | 13.32 | - | 9.79 | - | 11.83 | - | 50.70 | - |
Price-to-Total Gains Ratio | 20.31 | - | 30.41 | - | 47.00 | - | 16.50 | - | 33.22 | - |
Price to Book Ratio | 1.77 | - | 1.77 | - | 1.68 | - | 1.11 | - | 1.41 | - |
Price-to-Total Gains Ratio | 20.31 | - | 30.41 | - | 47.00 | - | 16.50 | - | 33.22 | - |
When do you get the money?
Usd Investment | |
---|---|
Usd Price Per Share | 58.87 |
Number of shares | 16 |
Gains per Quarter | Trailing 12 Months | 5 Year |
---|---|---|
Usd Dividend Per Share | 0.23 | 0.19 |
Usd Book Value Change Per Share | 2.17 | 0.66 |
Usd Total Gains Per Share | 2.40 | 0.85 |
Gains per Quarter (16 shares) | 38.34 | 13.53 |
Gains per Year (16 shares) | 153.34 | 54.13 |
Years | Return on Investment (TTM) | Return on Investment (5Y) | ||||
---|---|---|---|---|---|---|
Dividend | Book Value gain | Total gains | Dividend | Book Value gain | Total gains | |
Broker costs | - | - | -10 | - | - | -10 |
1 | 15 | 139 | 143 | 12 | 42 | 44 |
2 | 29 | 277 | 296 | 24 | 84 | 98 |
3 | 44 | 416 | 449 | 36 | 126 | 152 |
4 | 59 | 555 | 602 | 48 | 168 | 206 |
5 | 73 | 693 | 755 | 60 | 210 | 260 |
6 | 88 | 832 | 908 | 72 | 252 | 314 |
7 | 103 | 971 | 1061 | 84 | 294 | 368 |
8 | 117 | 1109 | 1214 | 96 | 337 | 422 |
9 | 132 | 1248 | 1367 | 109 | 379 | 476 |
10 | 147 | 1387 | 1520 | 121 | 421 | 530 |
How sure are you?
Based on the past periods, how sure are you to get value out of your investment.
Linear %
Trailing 12 Months | 3Y | 5 Year | 10 Year | ALLTIME | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% | % | % | % | % | ||||||||||||||||
Earnings Per Share | 4.0 | 0.0 | 0.0 | 100.0% | 12.0 | 0.0 | 0.0 | 100.0% | 20.0 | 0.0 | 0.0 | 100.0% | 38.0 | 2.0 | 0.0 | 95.0% | 42.0 | 2.0 | 0.0 | 95.5% |
Book Value Change Per Share | 4.0 | 0.0 | 0.0 | 100.0% | 7.0 | 5.0 | 0.0 | 58.3% | 13.0 | 7.0 | 0.0 | 65.0% | 22.0 | 11.0 | 7.0 | 55.0% | 24.0 | 11.0 | 9.0 | 54.5% |
Dividend per Share | 4.0 | 0.0 | 0.0 | 100.0% | 12.0 | 0.0 | 0.0 | 100.0% | 19.0 | 0.0 | 1.0 | 95.0% | 19.0 | 0.0 | 21.0 | 47.5% | 19.0 | 0.0 | 25.0 | 43.2% |
Total Gains per Share | 4.0 | 0.0 | 0.0 | 100.0% | 8.0 | 4.0 | 0.0 | 66.7% | 14.0 | 6.0 | 0.0 | 70.0% | 23.0 | 10.0 | 7.0 | 57.5% | 25.0 | 10.0 | 9.0 | 56.8% |
3.2. Key Performance Indicators
The key performance indicators of Orange County Bancorp Inc compared to the Most Recent Quarter (MRQ).
End of day | +/- | Most Recent Quarter | Trailing 12 Months | +/- | Year-Over-Year | +/- | 5 Year | +/- | 10 Year | +/- | |
---|---|---|---|---|---|---|---|---|---|---|---|
Book Value Change Per Share | - | - | 2.741 | 2.167 | +26% | 0.340 | +705% | 0.657 | +317% | 0.417 | +557% |
Book Value Per Share | - | - | 34.031 | 31.048 | +10% | 25.486 | +34% | 105.164 | -68% | 93.032 | -63% |
Current Ratio | - | - | 12.808 | 3.266 | +292% | 4.120 | +211% | 1.668 | +668% | 1.663 | +670% |
Debt To Asset Ratio | - | - | 0.923 | 0.929 | -1% | 0.940 | -2% | 0.654 | +41% | 0.600 | +54% |
Debt To Equity Ratio | - | - | 12.046 | 13.148 | -8% | 15.738 | -23% | 9.739 | +24% | 7.385 | +63% |
Dividend Per Share | - | - | 0.230 | 0.229 | +0% | 0.229 | +1% | 0.188 | +22% | 0.094 | +144% |
Enterprise Value | - | - | -1353337478.400 | -1792749228.200 | +32% | -1376271325.625 | +2% | -762070102.520 | -44% | -450788003.115 | -67% |
Eps | - | - | 0.567 | 1.271 | -55% | 1.340 | -58% | 0.973 | -42% | 0.589 | -4% |
Ev To Ebitda Ratio | - | - | -83.027 | -52.968 | -36% | -30.600 | -63% | -21.763 | -74% | 15.789 | -626% |
Ev To Sales Ratio | - | - | -10.763 | -12.952 | +20% | -13.541 | +26% | -6.323 | -41% | -5.978 | -44% |
Free Cash Flow Per Share | - | - | 1.755 | 1.615 | +9% | 1.422 | +23% | 1.062 | +65% | 0.763 | +130% |
Free Cash Flow To Equity Per Share | - | - | 5.499 | 2.288 | +140% | 4.280 | +28% | 11.824 | -53% | 8.450 | -35% |
Gross Profit Margin | - | - | 0.887 | 0.931 | -5% | 0.944 | -6% | 0.919 | -3% | 0.823 | +8% |
Intrinsic Value_10Y_max | - | - | 80.651 | - | - | - | - | - | - | - | - |
Intrinsic Value_10Y_min | - | - | 68.998 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_max | - | - | 6.012 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_min | - | - | 5.904 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_max | - | - | 19.640 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_min | - | - | 18.718 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_max | - | - | 35.171 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_min | - | - | 32.509 | - | - | - | - | - | - | - | - |
Market Cap | 334036033.100 | -2% | 342263521.600 | 311282771.800 | +10% | 242214424.375 | +41% | 220133547.480 | +55% | 226636100.460 | +51% |
Net Profit Margin | - | - | 0.102 | 0.206 | -50% | 0.297 | -66% | 0.245 | -58% | 0.177 | -42% |
Operating Margin | - | - | 0.127 | 0.262 | -51% | 0.447 | -72% | 0.325 | -61% | 0.237 | -46% |
Operating Ratio | - | - | 0.730 | 0.320 | +128% | -0.257 | +135% | -0.377 | +152% | -0.028 | +104% |
Pb Ratio | 1.730 | -2% | 1.773 | 1.769 | +0% | 1.679 | +6% | 1.112 | +59% | 1.411 | +26% |
Pe Ratio | 25.967 | -2% | 26.606 | 13.321 | +100% | 9.790 | +172% | 11.825 | +125% | 50.696 | -48% |
Price Per Share | 58.870 | -2% | 60.320 | 54.860 | +10% | 42.688 | +41% | 38.796 | +55% | 39.942 | +51% |
Price To Free Cash Flow Ratio | 8.385 | -2% | 8.592 | 13.722 | -37% | 7.995 | +7% | 16.267 | -47% | 192.798 | -96% |
Price To Total Gains Ratio | 19.819 | -2% | 20.308 | 30.412 | -33% | 47.000 | -57% | 16.501 | +23% | 33.222 | -39% |
Quick Ratio | - | - | 22.199 | 5.757 | +286% | 7.309 | +204% | 2.919 | +660% | 2.568 | +764% |
Return On Assets | - | - | 0.001 | 0.003 | -56% | 0.003 | -60% | 0.003 | -50% | 0.002 | -31% |
Return On Equity | - | - | 0.017 | 0.042 | -60% | 0.053 | -69% | 0.037 | -54% | 0.024 | -31% |
Total Gains Per Share | - | - | 2.970 | 2.396 | +24% | 0.569 | +422% | 0.846 | +251% | 0.512 | +481% |
Usd Book Value | - | - | 193094000.000 | 176170500.000 | +10% | 144610500.000 | +34% | 596713750.000 | -68% | 527877878.750 | -63% |
Usd Book Value Change Per Share | - | - | 2.741 | 2.167 | +26% | 0.340 | +705% | 0.657 | +317% | 0.417 | +557% |
Usd Book Value Per Share | - | - | 34.031 | 31.048 | +10% | 25.486 | +34% | 105.164 | -68% | 93.032 | -63% |
Usd Dividend Per Share | - | - | 0.230 | 0.229 | +0% | 0.229 | +1% | 0.188 | +22% | 0.094 | +144% |
Usd Enterprise Value | - | - | -1353337478.400 | -1792749228.200 | +32% | -1376271325.625 | +2% | -762070102.520 | -44% | -450788003.115 | -67% |
Usd Eps | - | - | 0.567 | 1.271 | -55% | 1.340 | -58% | 0.973 | -42% | 0.589 | -4% |
Usd Free Cash Flow | - | - | 9959000.000 | 9164000.000 | +9% | 8070000.000 | +23% | 6026500.000 | +65% | 3031687.500 | +228% |
Usd Free Cash Flow Per Share | - | - | 1.755 | 1.615 | +9% | 1.422 | +23% | 1.062 | +65% | 0.763 | +130% |
Usd Free Cash Flow To Equity Per Share | - | - | 5.499 | 2.288 | +140% | 4.280 | +28% | 11.824 | -53% | 8.450 | -35% |
Usd Market Cap | 334036033.100 | -2% | 342263521.600 | 311282771.800 | +10% | 242214424.375 | +41% | 220133547.480 | +55% | 226636100.460 | +51% |
Usd Price Per Share | 58.870 | -2% | 60.320 | 54.860 | +10% | 42.688 | +41% | 38.796 | +55% | 39.942 | +51% |
Usd Profit | - | - | 3216000.000 | 7210750.000 | -55% | 7606000.000 | -58% | 5521200.000 | -42% | 3342393.275 | -4% |
Usd Revenue | - | - | 31436000.000 | 34456000.000 | -9% | 25426500.000 | +24% | 22444600.000 | +40% | 15852436.600 | +98% |
Usd Total Gains Per Share | - | - | 2.970 | 2.396 | +24% | 0.569 | +422% | 0.846 | +251% | 0.512 | +481% |
EOD | +4 -4 | MRQ | TTM | +25 -15 | YOY | +25 -15 | 5Y | +17 -23 | 10Y | +18 -22 |
3.3 Fundamental Score
Penke's Stock Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Price to Earnings Ratio (EOD) | Between | 0-15 | 25.967 | |
Price to Book Ratio (EOD) | Between | 0-1 | 1.730 | |
Net Profit Margin (MRQ) | Greater than | 0 | 0.102 | |
Operating Margin (MRQ) | Greater than | 0 | 0.127 | |
Quick Ratio (MRQ) | Greater than | 1 | 22.199 | |
Current Ratio (MRQ) | Greater than | 1 | 12.808 | |
Debt to Asset Ratio (MRQ) | Less than | 1 | 0.923 | |
Debt to Equity Ratio (MRQ) | Less than | 1 | 12.046 | |
Return on Equity (MRQ) | Greater than | 0.15 | 0.017 | |
Return on Assets (MRQ) | Greater than | 0.05 | 0.001 | |
Total | 5/10 (50.0%) |
3.4 Technical Score
Penke's Symbol Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Rsi | Greater than | 50 | 50.022 | |
Ma 20 | Greater than | Ma 50 | 60.083 | |
Ma 50 | Greater than | Ma 100 | 57.722 | |
Ma 100 | Greater than | Ma 200 | 57.385 | |
Open | Greater than | Close | 58.712 | |
Total | 4/5 (80.0%) |
4. In-depth Analysis
4.1 About Orange County Bancorp Inc
- https://www.orangebanktrust.com
- Banks - Regional
- 197
- 212 Dolson Avenue, Middletown, NY, United States, 10940
Google Maps Bing Maps
Orange County Bancorp, Inc., through its subsidiaries, provides commercial and consumer banking products and services, and trust and wealth management services to small businesses, middle-market enterprises, local municipal governments, and individuals. It accepts various deposits, including interest-bearing and noninterest-bearing demand accounts, money market deposit accounts, savings accounts, and certificates of deposit. The company also offers commercial real estate loans, commercial and industrial loans, commercial real estate construction loans, residential real estate loans, home equity loans, and consumer loans. In addition, it provides traditional trust and administration, asset management, financial planning, and wealth management services. The company operates full-service branches and loan production office in Orange, Westchester, Rockland, and Bronx counties in New York. Orange County Bancorp, Inc. was founded in 1892 and is headquartered in Middletown, New York.
Fundamental data was last updated by Penke on 2024-12-03 22:09:04.
4.2 In-depth Summary
4.2.1. Financial Health Summary
Compared to previous year | Compared to industry | |
---|---|---|
The company is making a huge profit. | ||
Using its assets, the company is inefficient in making profit. | ||
Using its investors money, the company is inefficient in making profit. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is operating very efficient. | ||
The company is very efficient in keeping operating costs low. |
Compared to previous year | Compared 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. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is just able to pay all its debts by selling its assets. | ||
The company is unable to pay all its debts with equity. |
4.2.2. Valuation Summary
Compared to previous year | Compared to industry | |
---|---|---|
Based on the equity, the company is underpriced. | ||
Based on the earnings, the company is underpriced. | ||
Based on how much money comes from the company's main activities, the company is cheap. |
4.3 Financial Health
4.3.1. Profitability
4.3.1 Profitability
4.3.1.1. Net Profit Margin
- Above 10% is considered healthy but always compare Orange County Bancorp Inc to the Banks - Regional industry mean.
- A Net Profit Margin of 10.2% means that $0.10 for each $1 in revenue is generated as profit.
Let's take a look of the Net Profit Margin trends of Orange County Bancorp Inc:
Trends
- The YOY is 29.7%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 24.5%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 17.7%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 10.2% | TTM | 20.6% | -10.4% | |
TTM | 20.6% | YOY | 29.7% | -9.0% | |
TTM | 20.6% | 5Y | 24.5% | -3.8% | |
5Y | 24.5% | 10Y | 17.7% | +6.7% |
Compared to industry (Banks - Regional)
Let compare the company's Net Profit Margin with the average (mean) in the Banks - Regional industry:
- The MRQ average (mean) in the Banks - Regional industry is 40.2%. trending down. -2
- The TTM average (mean) in the Banks - Regional industry is 31.4%. trending down. -2
4.3.1.2. Return on Assets
- Above 5% is considered healthy but always compare Orange County Bancorp Inc to the Banks - Regional industry mean.
- 0.1% Return on Assets means that Orange County Bancorp Inc generated $0.00 profit for each $1 in assets.
Let's take a look of the Return on Assets trends of Orange County Bancorp Inc:
Trends
- The YOY is 0.3%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 0.3%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 0.2%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.1% | TTM | 0.3% | -0.2% | |
TTM | 0.3% | YOY | 0.3% | 0.0% | |
TTM | 0.3% | 5Y | 0.3% | +0.0% | |
5Y | 0.3% | 10Y | 0.2% | +0.1% |
Compared to industry (Banks - Regional)
Let compare the company's Return on Assets with the average (mean) in the Banks - Regional industry:
- The MRQ average (mean) in the Banks - Regional industry is 0.2%. trending down. -2
- The TTM average (mean) in the Banks - Regional industry is 0.2%. trending up. +2
4.3.1.3. Return on Equity
- Above 15%-20% is considered healthy but always compare Orange County Bancorp Inc to the Banks - Regional industry mean.
- 1.7% Return on Equity means Orange County Bancorp Inc generated $0.02 for each $1 the owners (shareholders) invested.
Let's take a look of the Return on Equity trends of Orange County Bancorp Inc:
Trends
- The YOY is 5.3%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 3.7%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 2.4%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.7% | TTM | 4.2% | -2.5% | |
TTM | 4.2% | YOY | 5.3% | -1.1% | |
TTM | 4.2% | 5Y | 3.7% | +0.5% | |
5Y | 3.7% | 10Y | 2.4% | +1.3% |
Compared to industry (Banks - Regional)
Let compare the company's Return on Equity with the average (mean) in the Banks - Regional industry:
- The MRQ average (mean) in the Banks - Regional industry is 2.8%. trending down. -2
- The TTM average (mean) in the Banks - Regional industry is 2.5%. trending up. +2
4.3.2. Operating Efficiency of Orange County Bancorp Inc.
4.3.2. Operating Efficiency
4.3.2.1. Operating Margin
- Measures how much profit Orange County Bancorp 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 Orange County Bancorp Inc to the Banks - Regional industry mean.
- An Operating Margin of 12.7% means the company generated $0.13 for each $1 in revenue (before taxes).
Let's take a look of the Operating Margin trends of Orange County Bancorp Inc:
Trends
- The YOY is 44.7%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 32.5%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 23.7%. Compared to the 5Y term, the 10Y term is trending up. +2
4.3.2.2. Operating Ratio
- Below 1 is considered healthy (always compare to Banks - Regional industry mean).
- An Operation Ratio of 0.73 means that the operating costs are $0.73 for each $1 in net sales.
Let's take a look of the Operating Ratio trends of Orange County Bancorp Inc:
Trends
- The YOY is -0.257. Compared to the TTM, the mid term is trending up. +2
- The 5Y is -0.377. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is -0.028. Compared to the 5Y term, the 10Y term is trending down. +2
4.4.3. Liquidity of Orange County Bancorp Inc.
4.4.3. Liquidity
4.4.3.1. Current Ratio
- Above 1.5 is considered healthy (always compare to Banks - Regional industry mean).
- A Current Ratio of 12.81 means the company has $12.81 in assets for each $1 in short-term debts.
Let's take a look of the Current Ratio trends of Orange County Bancorp Inc:
Trends
- The YOY is 4.120. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 1.668. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 1.663. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 12.808 | TTM | 3.266 | +9.542 | |
TTM | 3.266 | YOY | 4.120 | -0.854 | |
TTM | 3.266 | 5Y | 1.668 | +1.598 | |
5Y | 1.668 | 10Y | 1.663 | +0.005 |
Compared to industry (Banks - Regional)
Let compare the company's Current Ratio with the average (mean) in the Banks - Regional industry:
- The TTM average (mean) in the Banks - Regional industry is 2.176. trending up. +2
4.4.3.2. Quick Ratio
- Above 1 is considered healthy but always compare Orange County Bancorp Inc to the Banks - Regional industry mean.
- A Quick Ratio of 22.20 means the company can pay off $22.20 for each $1 in debt (using most liquid assets).
Let's take a look of the Quick Ratio trends of Orange County Bancorp Inc:
Trends
- The YOY is 7.309. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 2.919. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 2.568. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 22.199 | TTM | 5.757 | +16.442 | |
TTM | 5.757 | YOY | 7.309 | -1.552 | |
TTM | 5.757 | 5Y | 2.919 | +2.838 | |
5Y | 2.919 | 10Y | 2.568 | +0.351 |
Compared to industry (Banks - Regional)
Let compare the company's Quick Ratio with the average (mean) in the Banks - Regional industry:
- The TTM average (mean) in the Banks - Regional industry is -0.015. trending up. +2
4.5.4. Solvency of Orange County Bancorp Inc.
4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio
- Below 1 (100%) is considered healthy but always compare Orange County Bancorp Inc to Banks - Regional industry mean.
- A Debt to Asset Ratio of 0.92 means that Orange County Bancorp Inc assets are financed with 92.3% credit (debt) and the remaining percentage (100% - 92.3%) is financed by its owners/shareholders.
Let's take a look of the Debt to Asset Ratio trends of Orange County Bancorp Inc:
Trends
- The YOY is 0.940. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 0.654. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 0.600. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.923 | TTM | 0.929 | -0.006 | |
TTM | 0.929 | YOY | 0.940 | -0.011 | |
TTM | 0.929 | 5Y | 0.654 | +0.275 | |
5Y | 0.654 | 10Y | 0.600 | +0.055 |
Compared to industry (Banks - Regional)
Let compare the company's Debt to Asset Ratio with the average (mean) in the Banks - Regional industry:
- The MRQ average (mean) in the Banks - Regional industry is 0.915. trending up. -2
- The TTM average (mean) in the Banks - Regional industry is 0.724. trending up. -2
4.5.4.2. Debt to Equity Ratio
- Below 2 is considered healthy but always compare Orange County Bancorp Inc to the Banks - Regional industry mean.
- A Debt to Equity ratio of 1,204.6% means that company has $12.05 debt for each $1 in shareholders equity.
Let's take a look of the Debt to Equity Ratio trends of Orange County Bancorp Inc:
Trends
- The YOY is 15.738. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 9.739. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 7.385. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 12.046 | TTM | 13.148 | -1.102 | |
TTM | 13.148 | YOY | 15.738 | -2.591 | |
TTM | 13.148 | 5Y | 9.739 | +3.409 | |
5Y | 9.739 | 10Y | 7.385 | +2.355 |
Compared to industry (Banks - Regional)
Let compare the company's Debt to Equity Ratio with the average (mean) in the Banks - Regional industry:
- The MRQ average (mean) in the Banks - Regional industry is 10.715. trending up. -2
- The TTM average (mean) in the Banks - Regional industry is 8.867. trending up. -2
4.6. Market Valuation
4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio
- Above 15 is considered overpriced but always compare Orange County Bancorp Inc to the Banks - Regional industry mean.
- A PE ratio of 26.61 means the investor is paying $26.61 for every $1 in earnings.
Let's take a look of the Price to Earnings Ratio trends of Orange County Bancorp Inc:
Trends
- The YOY is 9.790. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 11.825. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 50.696. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 25.967 | MRQ | 26.606 | -0.640 | |
MRQ | 26.606 | TTM | 13.321 | +13.286 | |
TTM | 13.321 | YOY | 9.790 | +3.530 | |
TTM | 13.321 | 5Y | 11.825 | +1.495 | |
5Y | 11.825 | 10Y | 50.696 | -38.870 |
Compared to industry (Banks - Regional)
Let compare the company's Price to Earnings Ratio with the average (mean) in the Banks - Regional industry:
- The MRQ average (mean) in the Banks - Regional industry is 4.277. trending up. -2
- The TTM average (mean) in the Banks - Regional industry is 4.718. trending up. -2
4.6.2.2. Price To Free Cash Flow Ratio
Let's take a look of the Price To Free Cash Flow Ratio trends of Orange County Bancorp Inc:
- The EOD is 8.385. Based on how much money comes from the company's main activities, the company is cheap. +2
- The MRQ is 8.592. Based on how much money comes from the company's main activities, the company is cheap. +2
- The TTM is 13.722. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
- The YOY is 7.995. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 16.267. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 192.798. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 8.385 | MRQ | 8.592 | -0.207 | |
MRQ | 8.592 | TTM | 13.722 | -5.130 | |
TTM | 13.722 | YOY | 7.995 | +5.727 | |
TTM | 13.722 | 5Y | 16.267 | -2.545 | |
5Y | 16.267 | 10Y | 192.798 | -176.531 |
Compared to industry (Banks - Regional)
Let compare the company's priceToFreeCashFlowRatio with the average (mean) in the Banks - Regional industry:
- The MRQ average (mean) in the Banks - Regional industry is 2.582. trending up. -2
- The TTM average (mean) in the Banks - Regional industry is -0.320. trending up. +2
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio
- At or below 1 is considered healthy (always compare to Banks - Regional industry mean).
- A PB ratio of 1.77 means the investor is paying $1.77 for each $1 in book value.
Let's take a look of the Price to Book Ratio trends of Orange County Bancorp Inc:
Trends
- The YOY is 1.679. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 1.112. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 1.411. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 1.730 | MRQ | 1.773 | -0.043 | |
MRQ | 1.773 | TTM | 1.769 | +0.003 | |
TTM | 1.769 | YOY | 1.679 | +0.090 | |
TTM | 1.769 | 5Y | 1.112 | +0.657 | |
5Y | 1.112 | 10Y | 1.411 | -0.298 |
Compared to industry (Banks - Regional)
Let compare the company's Price to Book Ratio with the average (mean) in the Banks - Regional industry:
- The MRQ average (mean) in the Banks - Regional industry is 0.483. trending up. -2
- The TTM average (mean) in the Banks - Regional industry is 0.350. trending up. -2
4.6.2. Total Gains per Share
4.7 Holders & Insider Transactions
Let's take a look at which institutions, funds and insiders are holding shares of Orange County Bancorp Inc.
4.8.1. Institutions holding Orange County Bancorp Inc
Institutions are holding 44.992% of the shares of Orange County Bancorp Inc.
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-09-30 | Hudson Valley Investment Advisors, LLC | 10.6257 | 4.0247 | 602918 | 4408 | 0.7365 |
2024-06-30 | BlackRock Inc | 5.7685 | 0.0004 | 327314 | 8956 | 2.8132 |
2024-09-30 | Banc Funds Co LLC | 5.0734 | 1.8846 | 287872 | -23718 | -7.6119 |
2024-09-30 | Wellington Management Company LLP | 4.666 | 0.0028 | 264755 | 0 | 0 |
2024-09-30 | Vanguard Group Inc | 3.7072 | 0.0002 | 210349 | 6600 | 3.2393 |
2024-09-30 | Manufacturers Life Insurance Co | 2.1712 | 0.0065 | 123199 | -3270 | -2.5856 |
2024-09-30 | AllianceBernstein L.P. | 2.0454 | 0.0024 | 116058 | -43214 | -27.1322 |
2024-09-30 | Geode Capital Management, LLC | 1.9635 | 0.0005 | 111414 | 1649 | 1.5023 |
2024-09-30 | State Street Corp | 1.3212 | 0.0002 | 74966 | 4060 | 5.7259 |
2024-09-30 | Northern Trust Corp | 0.7096 | 0.0004 | 40265 | -893 | -2.1697 |
2024-09-30 | Hennessy Advisors, Inc. | 0.6168 | 0.0676 | 35000 | 191 | 0.5487 |
2024-09-30 | American Century Companies Inc | 0.5928 | 0.0012 | 33635 | 20873 | 163.5559 |
2024-09-30 | Morgan Stanley - Brokerage Accounts | 0.3458 | 0.0001 | 19621 | -1693 | -7.9431 |
2024-09-30 | Ameriprise Financial Inc | 0.3377 | 0.0003 | 19164 | 19164 | 0 |
2024-09-30 | Bank of New York Mellon Corp | 0.3284 | 0.0002 | 18635 | -4095 | -18.0158 |
2024-09-30 | KeyBank National Association | 0.3084 | 0.0041 | 17500 | 0 | 0 |
2024-09-30 | Goldman Sachs Group Inc | 0.2609 | 0.0001 | 14806 | 8991 | 154.6174 |
2024-09-30 | Eagle Ridge Investment Management | 0.2503 | 0.0751 | 14200 | 0 | 0 |
2024-09-30 | Charles Schwab Investment Management Inc | 0.2454 | 0.0002 | 13922 | 0 | 0 |
2024-09-30 | Citadel Advisors Llc | 0.2364 | 0.0002 | 13412 | 4198 | 45.5611 |
Total | 41.5746 | 6.0718 | 2359005 | +2207 | +0.1% |
4.9.2. Funds holding Orange County Bancorp Inc
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-11-27 | iShares Russell 2000 ETF | 2.6648 | 0.0111 | 151204 | -322 | -0.2125 |
2024-10-31 | Vanguard Total Stock Mkt Idx Inv | 2.0118 | 0.0004 | 114152 | 0 | 0 |
2024-09-30 | JHancock Regional Bank A | 1.153 | 0.4775 | 65425 | 0 | 0 |
2024-10-31 | Vanguard Institutional Extnd Mkt Idx Tr | 1.0429 | 0.0029 | 59175 | 0 | 0 |
2024-08-31 | Fidelity Small Cap Index | 0.9259 | 0.0111 | 52539 | -1450 | -2.6857 |
2024-11-27 | iShares Russell 2000 Value ETF | 0.9017 | 0.0217 | 51166 | 66 | 0.1292 |
2024-09-30 | JH Financial Opportunities | 0.7709 | 0.3405 | 43740 | 0 | 0 |
2024-11-28 | Avantis US Small Cap Value ETF | 0.7078 | 0.0148 | 40164 | 464 | 1.1688 |
2024-09-30 | Hennessy Small Cap Financial Investor | 0.6168 | 2.3116 | 35000 | 191 | 0.5487 |
2024-09-30 | Fidelity Extended Market Index | 0.4619 | 0.0038 | 26206 | 660 | 2.5836 |
2024-10-31 | Vanguard Russell 2000 ETF | 0.4057 | 0.0099 | 23020 | -136 | -0.5873 |
2024-10-31 | State St Russell Sm Cap® Indx SL Cl I | 0.3401 | 0.0106 | 19300 | 0 | 0 |
2024-07-22 | Manulife US Bank Equity Mother Fund | 0.2185 | 0.6076 | 12400 | -2100 | -14.4828 |
2024-09-30 | NT R2000 Index Fund - NL | 0.2166 | 0.0113 | 12292 | 138 | 1.1354 |
2024-10-31 | Schwab Small Cap Index | 0.2161 | 0.0102 | 12260 | 0 | 0 |
2024-11-27 | iShares Micro-Cap ETF | 0.2082 | 0.07 | 11814 | 0 | 0 |
2024-09-30 | NT R2000 Value Index Fund - L | 0.1845 | 0.0236 | 10471 | 364 | 3.6015 |
2024-09-30 | Northern Trust Russell 2000 Value Index | 0.1845 | 0.0237 | 10471 | 364 | 3.6015 |
2024-09-30 | NT R2000 Index Fund - DC - NL - 2 | 0.1735 | 0.0112 | 9843 | 225 | 2.3394 |
2024-09-30 | BlackRock Extended Equity Market K | 0.1633 | 0.0038 | 9266 | -4 | -0.0431 |
Total | 13.5685 | 3.9773 | 769908 | -1540 | -0.2% |
5.3. Insider Transactions
Insiders are holding 19.811% of the shares of Orange County Bancorp Inc.
5. Financial Statements
5.1. Latest Balance Sheet
Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.
Summary
As reported | |
---|---|
Total Liabilities | 2,326,005 |
Total Stockholder Equity | + 193,094 |
Total Assets | = 2,519,099 |
Assets
Total Current Assets
Long-term Assets
Property Plant Equipment | 14,287 |
Goodwill | 5,359 |
Intangible Assets | 892 |
Other Assets | 1,388,618 |
Long-term Assets (as reported) | 490,070 |
---|---|
Long-term Assets (calculated) | 1,409,156 |
+/- | 919,086 |
Liabilities & Shareholders' Equity
Total Current Liabilities
Short-term Debt | 132,000 |
Other Current Liabilities | -82,000 |
Total Current Liabilities (as reported) | 50,000 |
---|---|
Total Current Liabilities (calculated) | 50,000 |
+/- | 0 |
Long-term Liabilities
Long-term Liabilities (as reported) | 2,305,578 |
---|---|
Long-term Liabilities (calculated) | 0 |
+/- | 2,305,578 |
5.2. Balance Sheets Structured
Currency in USD. All numbers in thousands.
Trend | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2012-12-31 | |||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
> Total Assets |
| 2,519,099 | 2,481,157 | 2,452,513 | 2,485,468 | 2,447,271 | 2,493,909 | 2,454,313 | 2,287,334 | 2,368,370 | 2,392,049 | 2,281,063 | 2,142,583 | 2,175,229 | 2,052,232 | 1,908,754 | 1,664,936 | 1,724,695 | 1,582,054 | 1,355,242 | 1,228,430 | 1,244,337 | 1,209,132 | 1,131,443 | 1,064,873 | 0 | 0 | 0 | 960,743 | 960,743 | 986,612 | 986,612 | 910,688 | 909,714 | 899,165 | 899,165 | 822,829 | 822,829 | 758,728 | 758,728 | 726,130 | 726,130 | 0 | 0 | 663,763 | ||||||||||||||||||||||||||||||||||||||||||||
> Total Current Assets |
| 640,411 | 199,296 | 154,861 | 153,317 | 643,748 | 687,670 | 697,583 | 625,862 | 733,075 | 840,055 | 867,180 | 777,619 | 819,076 | 707,747 | 619,782 | 457,632 | 595,626 | 482,630 | 363,884 | 283,229 | 963,184 | 337,843 | 53,075 | 276,918 | 0 | 0 | 0 | 330,711 | 30,220 | 388,242 | 60,416 | 309,201 | 27,338 | 37,233 | 37,233 | 15,591 | 15,591 | 33,226 | 33,226 | 9,520 | 9,520 | 0 | 0 | 11,288 | ||||||||||||||||||||||||||||||||||||||||||||
Cash And Cash Equivalents |
| 160,872 | 189,680 | 144,726 | 147,383 | 158,708 | 178,619 | 165,297 | 86,081 | 180,249 | 271,445 | 356,326 | 306,179 | 390,071 | 322,919 | 253,091 | 121,232 | 259,707 | 187,892 | 84,347 | 25,112 | 65,667 | 80,884 | 48,994 | 18,374 | 0 | 0 | 0 | 30,220 | 30,220 | 60,416 | 60,416 | 27,338 | 27,338 | 37,233 | 37,233 | 15,591 | 15,591 | 33,226 | 33,226 | 9,520 | 9,520 | 0 | 0 | 11,288 | ||||||||||||||||||||||||||||||||||||||||||||
Short-term Investments |
| 469,532 | 463,052 | 476,077 | 489,948 | 478,708 | 503,243 | 526,325 | 533,461 | 547,272 | 561,663 | 504,141 | 464,797 | 422,092 | 377,738 | 359,372 | 330,105 | 327,623 | 287,300 | 274,896 | 254,915 | 258,970 | 252,843 | 0 | 255,536 | 0 | 0 | 0 | 297,698 | 0 | 325,151 | 0 | 279,283 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
Net Receivables |
| 10,007 | 9,616 | 10,135 | 5,934 | 6,332 | 5,808 | 5,961 | 6,320 | 5,554 | 6,947 | 6,713 | 6,643 | 6,913 | 7,090 | 7,319 | 6,295 | 8,296 | 7,438 | 4,641 | 3,202 | 4,327 | 4,116 | 4,080 | 3,008 | 0 | 0 | 0 | 2,793 | 0 | 2,675 | 0 | 2,580 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
Other Current Assets |
| 170,879 | 199,296 | 154,861 | 153,317 | 165,040 | 184,427 | 171,258 | 92,401 | 185,803 | 278,392 | 6,713 | 6,643 | 912,571 | 7,090 | 7,319 | 6,295 | 779,818 | 7,438 | 0 | 0 | 634,220 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
> Long-term Assets |
| 490,070 | 2,281,861 | 2,297,652 | 2,332,151 | 501,318 | 526,211 | 549,584 | 554,951 | 568,691 | 582,836 | 525,412 | 486,435 | 443,582 | 399,042 | 380,671 | 351,444 | 349,251 | 309,233 | 297,018 | 277,122 | 281,153 | 275,177 | 267,440 | 277,364 | 0 | 0 | 0 | 319,563 | 21,865 | 348,173 | 23,022 | 302,040 | 22,757 | 22,959 | 22,959 | 23,135 | 23,135 | 22,749 | 22,749 | 22,824 | 22,824 | 0 | 0 | 24,005 | ||||||||||||||||||||||||||||||||||||||||||||
Property Plant Equipment |
| 14,287 | 15,733 | 16,019 | 19,378 | 16,073 | 16,360 | 16,579 | 14,739 | 14,596 | 14,279 | 14,306 | 14,601 | 14,382 | 14,124 | 14,048 | 14,017 | 14,234 | 14,468 | 14,585 | 14,599 | 14,503 | 14,583 | 14,561 | 13,934 | 0 | 0 | 0 | 13,686 | 13,686 | 14,700 | 14,700 | 14,292 | 14,292 | 14,351 | 14,351 | 14,384 | 14,384 | 13,856 | 13,856 | 13,788 | 13,788 | 0 | 0 | 14,398 | ||||||||||||||||||||||||||||||||||||||||||||
Goodwill |
| 5,359 | 5,359 | 5,359 | 5,359 | 5,359 | 5,359 | 5,359 | 5,359 | 5,359 | 5,359 | 5,359 | 5,359 | 5,359 | 5,359 | 5,359 | 5,359 | 5,359 | 5,359 | 5,359 | 5,359 | 5,359 | 5,359 | 0 | 5,359 | 0 | 0 | 0 | 5,359 | 5,359 | 5,359 | 5,359 | 5,359 | 5,359 | 5,359 | 5,359 | 5,359 | 5,359 | 5,359 | 5,359 | 5,359 | 5,359 | 0 | 0 | 5,359 | ||||||||||||||||||||||||||||||||||||||||||||
Long Term Investments |
| 0 | 463,052 | 476,077 | 489,948 | 478,708 | 503,243 | 526,325 | 533,461 | 547,272 | 561,663 | 504,141 | 464,797 | 422,092 | 1,654,664 | 359,372 | 330,105 | 327,623 | 287,300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets |
| 892 | 964 | 1,035 | 1,107 | 1,178 | 1,249 | 1,321 | 1,392 | 1,464 | 1,535 | 1,606 | 1,678 | 1,749 | 1,821 | 1,892 | 1,963 | 2,035 | 2,106 | 2,178 | 2,249 | 2,321 | 2,392 | 0 | 2,535 | 0 | 0 | 0 | 2,820 | 2,820 | 2,963 | 2,963 | 3,106 | 3,106 | 3,249 | 3,249 | 3,392 | 3,392 | 3,534 | 3,534 | 3,677 | 3,677 | 0 | 0 | 4,248 | ||||||||||||||||||||||||||||||||||||||||||||
Long-term Assets Other |
| -490,070 | 86,140 | 86,374 | 2,272,941 | -501,318 | -526,211 | -549,584 | -19,096 | -568,691 | 79,672 | 76,603 | 0 | 65,126 | -399,042 | -380,671 | -351,444 | 0 | -309,233 | -297,018 | -277,122 | 0 | -275,177 | -267,440 | -277,364 | 0 | 0 | 0 | -319,563 | -21,865 | -348,173 | -23,022 | -302,040 | -22,757 | -22,959 | -22,959 | -23,135 | -23,135 | -22,749 | -22,749 | -22,824 | -22,824 | 0 | 0 | -24,005 | ||||||||||||||||||||||||||||||||||||||||||||
> Total Liabilities |
| 2,326,005 | 2,303,613 | 2,283,845 | 2,320,092 | 2,303,353 | 2,345,738 | 2,306,098 | 2,149,196 | 2,232,180 | 2,246,326 | 2,116,514 | 1,959,747 | 1,994,626 | 22,358 | 22,340 | 22,323 | 1,594,072 | 3,000 | 3,000 | 8,000 | 1,125,841 | 8,028 | 13,043 | 38,557 | 0 | 0 | 0 | 23,113 | 869,435 | 63,139 | 891,250 | 817,331 | 817,331 | 802,361 | 802,361 | 727,862 | 727,862 | 664,618 | 664,618 | 627,771 | 627,771 | 0 | 0 | 568,933 | ||||||||||||||||||||||||||||||||||||||||||||
> Total Current Liabilities |
| 50,000 | 1,970,665 | 1,966,409 | 2,025,047 | 146,000 | 156,500 | 239,000 | 131,500 | 1,898,125 | 1,889,175 | 2,094,120 | 1,937,371 | 1,972,251 | 1,888,963 | 1,751,333 | 1,505,367 | 1,571,072 | 1,450,564 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,405 | 0 | 16,833 | 25,000 | 10,903 | 16,447 | 16,447 | 10,021 | 10,021 | 18,870 | 18,870 | 8,612 | 8,612 | 0 | 0 | 6,859 | ||||||||||||||||||||||||||||||||||||||||||||
Short-term Debt |
| 132,000 | 50,000 | 28,000 | 224,500 | 146,000 | 156,500 | 239,000 | 131,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
Short Long Term Debt |
| 0 | 50,000 | 28,000 | 224,500 | 146,000 | 156,500 | 239,000 | 131,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
Accounts payable |
| 0 | 0 | 0 | 0 | 0 | 21,516 | 22,110 | 23,862 | 2,187,553 | 2,203,448 | 2,073,687 | 1,914,384 | 1,951,908 | 17,298 | 1,733,559 | 1,489,294 | 1,553,200 | 1,434,843 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
Other Current Liabilities |
| -82,000 | -50,000 | -28,000 | -224,500 | -146,000 | -156,500 | -239,000 | -131,500 | 1,898,125 | 1,889,175 | 2,073,687 | 0 | 1,951,908 | 1,871,665 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -25,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
> Long-term Liabilities |
| 2,305,578 | 332,948 | 317,436 | 295,045 | 29,502 | 29,484 | 239,000 | 131,500 | 2,232,180 | 22,413 | 22,394 | 22,376 | 22,375 | 22,358 | 22,340 | 22,323 | 23,000 | 3,000 | 3,000 | 8,000 | 8,013 | 8,028 | 13,043 | 38,557 | 0 | 0 | 0 | 23,113 | 13,113 | 63,139 | 63,139 | 25,000 | 33,165 | 78,190 | 78,190 | 33,215 | 33,215 | 73,238 | 73,238 | 73,261 | 73,261 | 0 | 0 | 73,347 | ||||||||||||||||||||||||||||||||||||||||||||
Long term Debt Total |
| 0 | 0 | 0 | 0 | 0 | 29,484 | 29,466 | 19,447 | 22,431 | 22,413 | 22,394 | 0 | 22,375 | 22,358 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
Other Liabilities |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,254 | 0 | 0 | 0 | 636 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
> Total Stockholder Equity |
| 193,094 | 177,544 | 168,668 | 165,376 | 143,918 | 148,171 | 148,215 | 138,138 | 136,190 | 145,723 | 164,549 | 182,836 | 180,603 | 140,911 | 135,081 | 135,423 | 130,623 | 128,490 | 126,312 | 120,941 | 118,496 | 115,818 | 111,115 | 108,540 | 0 | 0 | 91,308 | 91,308 | 91,308 | 95,362 | 95,362 | 93,357 | 92,383 | 96,804 | 96,804 | 94,967 | 94,967 | 94,110 | 94,110 | 98,359 | 98,359 | 0 | 94,051 | 94,830 | ||||||||||||||||||||||||||||||||||||||||||||
Common Stock |
| 2,842 | 2,842 | 2,842 | 2,842 | 2,842 | 2,842 | 2,842 | 2,842 | 2,842 | 2,842 | 2,842 | 2,842 | 2,842 | 2,266 | 2,266 | 2,266 | 2,253 | 2,253 | 2,253 | 2,266 | 2,255 | 2,255 | 2,255 | 2,266 | 0 | 0 | 0 | 1,996 | 1,996 | 995 | 995 | 998 | 998 | 997 | 997 | 998 | 998 | 998 | 998 | 998 | 998 | 0 | 0 | 1,000 | ||||||||||||||||||||||||||||||||||||||||||||
Retained Earnings |
| 124,174 | 122,262 | 115,351 | 107,361 | 100,536 | 92,795 | 84,642 | 84,635 | 76,860 | 70,131 | 69,146 | 64,941 | 60,570 | 56,118 | 51,817 | 47,683 | 44,090 | 42,107 | 40,257 | 38,467 | 36,728 | 34,464 | 32,548 | 30,956 | 0 | 0 | 0 | 26,668 | 26,668 | 28,013 | 28,013 | 27,565 | 26,591 | 27,017 | 27,017 | 27,147 | 27,147 | 28,171 | 28,171 | 30,529 | 30,529 | 0 | 0 | 92,798 | ||||||||||||||||||||||||||||||||||||||||||||
Capital Surplus |
| 0 | 0 | 0 | 0 | 0 | 120,272 | 120,268 | 120,107 | 120,068 | 119,946 | 119,900 | 0 | 119,740 | 84,936 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
Treasury Stock | 0 | 0 | 0 | 0 | 0 | -1,279 | -1,363 | -1,250 | -1,265 | -1,435 | -1,497 | 0 | -1,329 | -1,293 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
Other Stockholders Equity |
| 120,464 | 119,873 | 119,567 | 119,281 | 119,233 | 118,993 | 118,905 | 118,857 | 118,803 | 118,511 | 118,403 | 118,496 | 118,411 | 83,643 | 83,557 | 83,655 | 83,935 | 83,817 | 84,065 | 84,252 | 83,903 | 83,867 | 84,017 | 84,304 | 0 | 0 | 0 | 68,107 | 62,644 | 69,045 | 66,354 | 68,968 | 64,794 | 68,790 | 68,790 | 66,822 | 66,822 | 64,941 | 64,941 | 66,832 | 66,832 | 0 | 0 | 1,032 |
5.3. Balance Sheets
Currency in USD. All numbers in thousands.
5.4. Cash Flows
Currency in USD. All numbers in thousands.
5.5. Income Statements
Currency in USD. All numbers in thousands.