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

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?

How much money do you get?
$0.92
When do you have the money?
1 year
How often do you get paid?
47.5%

What is your share worth?

Current worth
$34.03
Expected worth in 1 year
$42.70
How sure are you?
57.5%

+ What do you gain per year?

Total Gains per Share
$9.58
Return On Investment
16.3%

For what price can you sell your share?

Current Price per Share
$58.87
Expected price per share
$52.07 - $66.11
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Orange County Bancorp Inc (5 min.)




Live pricePrice per Share (EOD)
$58.87
Intrinsic Value Per Share
$69.00 - $80.65
Total Value Per Share
$103.03 - $114.68

2.2. Growth of Orange County Bancorp Inc (5 min.)




Is Orange County Bancorp Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$193m$144.6m$31.5m17.9%

How much money is Orange County Bancorp Inc making?

Current yearPrevious yearGrowGrow %
Making money$7.2m$7.6m-$395.2k-5.5%
Net Profit Margin20.6%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)  

3rd party ad coffee SUPPORTERis ad-free.

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.
Based on historical numbers we can estimate the returns while holding a share of Orange County Bancorp Inc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.571.0%1.272.2%1.342.3%0.971.7%0.591.0%
Usd Book Value Change Per Share2.744.7%2.173.7%0.340.6%0.661.1%0.420.7%
Usd Dividend Per Share0.230.4%0.230.4%0.230.4%0.190.3%0.090.2%
Usd Total Gains Per Share2.975.0%2.404.1%0.571.0%0.851.4%0.510.9%
Usd Price Per Share60.32-54.86-42.69-38.80-39.94-
Price to Earnings Ratio26.61-13.32-9.79-11.83-50.70-
Price-to-Total Gains Ratio20.31-30.41-47.00-16.50-33.22-
Price to Book Ratio1.77-1.77-1.68-1.11-1.41-
Price-to-Total Gains Ratio20.31-30.41-47.00-16.50-33.22-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share58.87
Number of shares16
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.230.19
Usd Book Value Change Per Share2.170.66
Usd Total Gains Per Share2.400.85
Gains per Quarter (16 shares)38.3413.53
Gains per Year (16 shares)153.3454.13
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
115139143124244
229277296248498
34441644936126152
45955560248168206
57369375560210260
68883290872252314
7103971106184294368
81171109121496337422
913212481367109379476
1014713871520121421530

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%12.00.00.0100.0%20.00.00.0100.0%38.02.00.095.0%42.02.00.095.5%
Book Value Change Per Share4.00.00.0100.0%7.05.00.058.3%13.07.00.065.0%22.011.07.055.0%24.011.09.054.5%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%19.00.01.095.0%19.00.021.047.5%19.00.025.043.2%
Total Gains per Share4.00.00.0100.0%8.04.00.066.7%14.06.00.070.0%23.010.07.057.5%25.010.09.056.8%
3rd party ad coffee SUPPORTERis ad-free.

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 QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--2.7412.167+26%0.340+705%0.657+317%0.417+557%
Book Value Per Share--34.03131.048+10%25.486+34%105.164-68%93.032-63%
Current Ratio--12.8083.266+292%4.120+211%1.668+668%1.663+670%
Debt To Asset Ratio--0.9230.929-1%0.940-2%0.654+41%0.600+54%
Debt To Equity Ratio--12.04613.148-8%15.738-23%9.739+24%7.385+63%
Dividend Per Share--0.2300.229+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--0.5671.271-55%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--1.7551.615+9%1.422+23%1.062+65%0.763+130%
Free Cash Flow To Equity Per Share--5.4992.288+140%4.280+28%11.824-53%8.450-35%
Gross Profit Margin--0.8870.931-5%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 Cap334036033.100-2%342263521.600311282771.800+10%242214424.375+41%220133547.480+55%226636100.460+51%
Net Profit Margin--0.1020.206-50%0.297-66%0.245-58%0.177-42%
Operating Margin--0.1270.262-51%0.447-72%0.325-61%0.237-46%
Operating Ratio--0.7300.320+128%-0.257+135%-0.377+152%-0.028+104%
Pb Ratio1.730-2%1.7731.769+0%1.679+6%1.112+59%1.411+26%
Pe Ratio25.967-2%26.60613.321+100%9.790+172%11.825+125%50.696-48%
Price Per Share58.870-2%60.32054.860+10%42.688+41%38.796+55%39.942+51%
Price To Free Cash Flow Ratio8.385-2%8.59213.722-37%7.995+7%16.267-47%192.798-96%
Price To Total Gains Ratio19.819-2%20.30830.412-33%47.000-57%16.501+23%33.222-39%
Quick Ratio--22.1995.757+286%7.309+204%2.919+660%2.568+764%
Return On Assets--0.0010.003-56%0.003-60%0.003-50%0.002-31%
Return On Equity--0.0170.042-60%0.053-69%0.037-54%0.024-31%
Total Gains Per Share--2.9702.396+24%0.569+422%0.846+251%0.512+481%
Usd Book Value--193094000.000176170500.000+10%144610500.000+34%596713750.000-68%527877878.750-63%
Usd Book Value Change Per Share--2.7412.167+26%0.340+705%0.657+317%0.417+557%
Usd Book Value Per Share--34.03131.048+10%25.486+34%105.164-68%93.032-63%
Usd Dividend Per Share--0.2300.229+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--0.5671.271-55%1.340-58%0.973-42%0.589-4%
Usd Free Cash Flow--9959000.0009164000.000+9%8070000.000+23%6026500.000+65%3031687.500+228%
Usd Free Cash Flow Per Share--1.7551.615+9%1.422+23%1.062+65%0.763+130%
Usd Free Cash Flow To Equity Per Share--5.4992.288+140%4.280+28%11.824-53%8.450-35%
Usd Market Cap334036033.100-2%342263521.600311282771.800+10%242214424.375+41%220133547.480+55%226636100.460+51%
Usd Price Per Share58.870-2%60.32054.860+10%42.688+41%38.796+55%39.942+51%
Usd Profit--3216000.0007210750.000-55%7606000.000-58%5521200.000-42%3342393.275-4%
Usd Revenue--31436000.00034456000.000-9%25426500.000+24%22444600.000+40%15852436.600+98%
Usd Total Gains Per Share--2.9702.396+24%0.569+422%0.846+251%0.512+481%
 EOD+4 -4MRQTTM+25 -15YOY+25 -155Y+17 -2310Y+18 -22

3.3 Fundamental Score

Let's check the fundamental score of Orange County Bancorp Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1525.967
Price to Book Ratio (EOD)Between0-11.730
Net Profit Margin (MRQ)Greater than00.102
Operating Margin (MRQ)Greater than00.127
Quick Ratio (MRQ)Greater than122.199
Current Ratio (MRQ)Greater than112.808
Debt to Asset Ratio (MRQ)Less than10.923
Debt to Equity Ratio (MRQ)Less than112.046
Return on Equity (MRQ)Greater than0.150.017
Return on Assets (MRQ)Greater than0.050.001
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Orange County Bancorp Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5050.022
Ma 20Greater thanMa 5060.083
Ma 50Greater thanMa 10057.722
Ma 100Greater thanMa 20057.385
OpenGreater thanClose58.712
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Orange County Bancorp Inc

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

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 underpriced.
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 Orange County Bancorp Inc earns for each $1 of revenue.

  • 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:

  • The MRQ is 10.2%. The company is making a huge profit. +2
  • The TTM is 20.6%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ10.2%TTM20.6%-10.4%
TTM20.6%YOY29.7%-9.0%
TTM20.6%5Y24.5%-3.8%
5Y24.5%10Y17.7%+6.7%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ10.2%40.2%-30.0%
TTM20.6%31.4%-10.8%
YOY29.7%28.8%+0.9%
5Y24.5%24.7%-0.2%
10Y17.7%21.4%-3.7%
4.3.1.2. Return on Assets

Shows how efficient Orange County Bancorp Inc is using its assets to generate profit.

  • 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:

  • The MRQ is 0.1%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.3%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.1%TTM0.3%-0.2%
TTM0.3%YOY0.3%0.0%
TTM0.3%5Y0.3%+0.0%
5Y0.3%10Y0.2%+0.1%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1%0.2%-0.1%
TTM0.3%0.2%+0.1%
YOY0.3%0.2%+0.1%
5Y0.3%0.2%+0.1%
10Y0.2%0.2%0.0%
4.3.1.3. Return on Equity

Shows how efficient Orange County Bancorp Inc is using its investors money to generate profit.

  • 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:

  • The MRQ is 1.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 4.2%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.7%TTM4.2%-2.5%
TTM4.2%YOY5.3%-1.1%
TTM4.2%5Y3.7%+0.5%
5Y3.7%10Y2.4%+1.3%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7%2.8%-1.1%
TTM4.2%2.5%+1.7%
YOY5.3%2.7%+2.6%
5Y3.7%2.4%+1.3%
10Y2.4%2.7%-0.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Orange County Bancorp Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Orange County Bancorp Inc is operating .

  • 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:

  • The MRQ is 12.7%. The company is operating less efficient.
  • The TTM is 26.2%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ12.7%TTM26.2%-13.4%
TTM26.2%YOY44.7%-18.6%
TTM26.2%5Y32.5%-6.3%
5Y32.5%10Y23.7%+8.8%
4.3.2.2. Operating Ratio

Measures how efficient Orange County Bancorp Inc is keeping operating costs low.

  • 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:

  • The MRQ is 0.730. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.320. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.730TTM0.320+0.410
TTM0.320YOY-0.257+0.577
TTM0.3205Y-0.377+0.697
5Y-0.37710Y-0.028-0.348
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Orange County Bancorp Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Orange County Bancorp Inc is able to pay off Short-term Debt.

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

  • The MRQ is 12.808. The company is very able to pay all its short-term debts. +2
  • The TTM is 3.266. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ12.808TTM3.266+9.542
TTM3.266YOY4.120-0.854
TTM3.2665Y1.668+1.598
5Y1.66810Y1.663+0.005
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM3.2662.176+1.090
YOY4.1202.383+1.737
5Y1.6681.117+0.551
10Y1.66311.601-9.938
4.4.3.2. Quick Ratio

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

  • 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:

  • The MRQ is 22.199. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 5.757. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ22.199TTM5.757+16.442
TTM5.757YOY7.309-1.552
TTM5.7575Y2.919+2.838
5Y2.91910Y2.568+0.351
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM5.757-0.015+5.772
YOY7.3092.384+4.925
5Y2.9190.682+2.237
10Y2.56817.526-14.958
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Orange County Bancorp Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Orange County Bancorp Inc assets are financed with debt.

  • 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:

  • The MRQ is 0.923. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.929. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.923TTM0.929-0.006
TTM0.929YOY0.940-0.011
TTM0.9295Y0.654+0.275
5Y0.65410Y0.600+0.055
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9230.915+0.008
TTM0.9290.724+0.205
YOY0.9400.326+0.614
5Y0.6540.761-0.107
10Y0.6000.847-0.247
4.5.4.2. Debt to Equity Ratio

Measures if Orange County Bancorp Inc is able to pay off its debts by using shareholders equity.

  • 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:

  • The MRQ is 12.046. The company is unable to pay all its debts with equity. -1
  • The TTM is 13.148. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ12.046TTM13.148-1.102
TTM13.148YOY15.738-2.591
TTM13.1485Y9.739+3.409
5Y9.73910Y7.385+2.355
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ12.04610.715+1.331
TTM13.1488.867+4.281
YOY15.7383.978+11.760
5Y9.7399.345+0.394
10Y7.38511.610-4.225
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 Orange County Bancorp Inc generates.

  • 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:

  • The EOD is 25.967. Based on the earnings, the company is overpriced. -1
  • The MRQ is 26.606. Based on the earnings, the company is overpriced. -1
  • The TTM is 13.321. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD25.967MRQ26.606-0.640
MRQ26.606TTM13.321+13.286
TTM13.321YOY9.790+3.530
TTM13.3215Y11.825+1.495
5Y11.82510Y50.696-38.870
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD25.9674.014+21.953
MRQ26.6064.277+22.329
TTM13.3214.718+8.603
YOY9.7905.611+4.179
5Y11.8259.054+2.771
10Y50.6969.531+41.165
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
Current periodCompared to+/- 
EOD8.385MRQ8.592-0.207
MRQ8.592TTM13.722-5.130
TTM13.722YOY7.995+5.727
TTM13.7225Y16.267-2.545
5Y16.26710Y192.798-176.531
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD8.3852.423+5.962
MRQ8.5922.582+6.010
TTM13.722-0.320+14.042
YOY7.9950.514+7.481
5Y16.2670.452+15.815
10Y192.7980.106+192.692
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 Orange County Bancorp Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • A PB ratio of 1.77 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:

  • The EOD is 1.730. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.773. Based on the equity, the company is underpriced. +1
  • The TTM is 1.769. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.730MRQ1.773-0.043
MRQ1.773TTM1.769+0.003
TTM1.769YOY1.679+0.090
TTM1.7695Y1.112+0.657
5Y1.11210Y1.411-0.298
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD1.7300.453+1.277
MRQ1.7730.483+1.290
TTM1.7690.350+1.419
YOY1.6790.182+1.497
5Y1.1120.620+0.492
10Y1.4110.894+0.517
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.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Hudson Valley Investment Advisors, LLC10.62574.024760291844080.7365
2024-06-30BlackRock Inc5.76850.000432731489562.8132
2024-09-30Banc Funds Co LLC5.07341.8846287872-23718-7.6119
2024-09-30Wellington Management Company LLP4.6660.002826475500
2024-09-30Vanguard Group Inc3.70720.000221034966003.2393
2024-09-30Manufacturers Life Insurance Co2.17120.0065123199-3270-2.5856
2024-09-30AllianceBernstein L.P.2.04540.0024116058-43214-27.1322
2024-09-30Geode Capital Management, LLC1.96350.000511141416491.5023
2024-09-30State Street Corp1.32120.00027496640605.7259
2024-09-30Northern Trust Corp0.70960.000440265-893-2.1697
2024-09-30Hennessy Advisors, Inc.0.61680.0676350001910.5487
2024-09-30American Century Companies Inc0.59280.00123363520873163.5559
2024-09-30Morgan Stanley - Brokerage Accounts0.34580.000119621-1693-7.9431
2024-09-30Ameriprise Financial Inc0.33770.000319164191640
2024-09-30Bank of New York Mellon Corp0.32840.000218635-4095-18.0158
2024-09-30KeyBank National Association0.30840.00411750000
2024-09-30Goldman Sachs Group Inc0.26090.0001148068991154.6174
2024-09-30Eagle Ridge Investment Management0.25030.07511420000
2024-09-30Charles Schwab Investment Management Inc0.24540.00021392200
2024-09-30Citadel Advisors Llc0.23640.000213412419845.5611
Total 41.57466.07182359005+2207+0.1%

4.9.2. Funds holding Orange County Bancorp Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-27iShares Russell 2000 ETF2.66480.0111151204-322-0.2125
2024-10-31Vanguard Total Stock Mkt Idx Inv2.01180.000411415200
2024-09-30JHancock Regional Bank A1.1530.47756542500
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.04290.00295917500
2024-08-31Fidelity Small Cap Index0.92590.011152539-1450-2.6857
2024-11-27iShares Russell 2000 Value ETF0.90170.021751166660.1292
2024-09-30JH Financial Opportunities0.77090.34054374000
2024-11-28Avantis US Small Cap Value ETF0.70780.0148401644641.1688
2024-09-30Hennessy Small Cap Financial Investor0.61682.3116350001910.5487
2024-09-30Fidelity Extended Market Index0.46190.0038262066602.5836
2024-10-31Vanguard Russell 2000 ETF0.40570.009923020-136-0.5873
2024-10-31State St Russell Sm Cap® Indx SL Cl I0.34010.01061930000
2024-07-22Manulife US Bank Equity Mother Fund0.21850.607612400-2100-14.4828
2024-09-30NT R2000 Index Fund - NL0.21660.0113122921381.1354
2024-10-31Schwab Small Cap Index0.21610.01021226000
2024-11-27iShares Micro-Cap ETF0.20820.071181400
2024-09-30NT R2000 Value Index Fund - L0.18450.0236104713643.6015
2024-09-30Northern Trust Russell 2000 Value Index0.18450.0237104713643.6015
2024-09-30NT R2000 Index Fund - DC - NL - 20.17350.011298432252.3394
2024-09-30BlackRock Extended Equity Market K0.16330.00389266-4-0.0431
Total 13.56853.9773769908-1540-0.2%

5.3. Insider Transactions

Insiders are holding 19.811% of the shares of Orange County Bancorp Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-21Joseph A RuhlSELL91057.75
2024-11-06Michael ListnerSELL58959.4
2024-11-05Gregory SousaSELL42655
2024-11-01Michael J GilfeatherBUY40055.67
2024-05-13Gregory SousaSELL22149.8
2024-05-06Michael J CoulterSELL100051.84
2024-05-03Michael ListnerSELL26450
2023-12-18Stephen RooneySELL64056.06
2023-12-15Michael J CoulterSELL150056
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets2,519,099
Total Liabilities2,326,005
Total Stockholder Equity193,094
 As reported
Total Liabilities 2,326,005
Total Stockholder Equity+ 193,094
Total Assets = 2,519,099

Assets

Total Assets2,519,099
Total Current Assets640,411
Long-term Assets490,070
Total Current Assets
Cash And Cash Equivalents 160,872
Short-term Investments 469,532
Net Receivables 10,007
Total Current Assets  (as reported)640,411
Total Current Assets  (calculated)640,411
+/-0
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 Liabilities50,000
Long-term Liabilities2,305,578
Total Stockholder Equity193,094
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
Total Stockholder Equity
Common Stock2,842
Retained Earnings 124,174
Accumulated Other Comprehensive Income -54,386
Other Stockholders Equity 120,464
Total Stockholder Equity (as reported)193,094
Total Stockholder Equity (calculated)193,094
+/-0
Other
Cash and Short Term Investments 630,404
Common Stock Shares Outstanding 5,654
Liabilities and Stockholders Equity 2,519,099
Net Debt 701
Net Working Capital 590,411
Short Long Term Debt Total 161,573



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312012-12-31
> Total Assets 
663,763
0
0
726,130
726,130
758,728
758,728
822,829
822,829
899,165
899,165
909,714
910,688
986,612
986,612
960,743
960,743
0
0
0
1,064,873
1,131,443
1,209,132
1,244,337
1,228,430
1,355,242
1,582,054
1,724,695
1,664,936
1,908,754
2,052,232
2,175,229
2,142,583
2,281,063
2,392,049
2,368,370
2,287,334
2,454,313
2,493,909
2,447,271
2,485,468
2,452,513
2,481,157
2,519,099
2,519,0992,481,1572,452,5132,485,4682,447,2712,493,9092,454,3132,287,3342,368,3702,392,0492,281,0632,142,5832,175,2292,052,2321,908,7541,664,9361,724,6951,582,0541,355,2421,228,4301,244,3371,209,1321,131,4431,064,873000960,743960,743986,612986,612910,688909,714899,165899,165822,829822,829758,728758,728726,130726,13000663,763
   > Total Current Assets 
11,288
0
0
9,520
9,520
33,226
33,226
15,591
15,591
37,233
37,233
27,338
309,201
60,416
388,242
30,220
330,711
0
0
0
276,918
53,075
337,843
963,184
283,229
363,884
482,630
595,626
457,632
619,782
707,747
819,076
777,619
867,180
840,055
733,075
625,862
697,583
687,670
643,748
153,317
154,861
199,296
640,411
640,411199,296154,861153,317643,748687,670697,583625,862733,075840,055867,180777,619819,076707,747619,782457,632595,626482,630363,884283,229963,184337,84353,075276,918000330,71130,220388,24260,416309,20127,33837,23337,23315,59115,59133,22633,2269,5209,5200011,288
       Cash And Cash Equivalents 
11,288
0
0
9,520
9,520
33,226
33,226
15,591
15,591
37,233
37,233
27,338
27,338
60,416
60,416
30,220
30,220
0
0
0
18,374
48,994
80,884
65,667
25,112
84,347
187,892
259,707
121,232
253,091
322,919
390,071
306,179
356,326
271,445
180,249
86,081
165,297
178,619
158,708
147,383
144,726
189,680
160,872
160,872189,680144,726147,383158,708178,619165,29786,081180,249271,445356,326306,179390,071322,919253,091121,232259,707187,89284,34725,11265,66780,88448,99418,37400030,22030,22060,41660,41627,33827,33837,23337,23315,59115,59133,22633,2269,5209,5200011,288
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
279,283
0
325,151
0
297,698
0
0
0
255,536
0
252,843
258,970
254,915
274,896
287,300
327,623
330,105
359,372
377,738
422,092
464,797
504,141
561,663
547,272
533,461
526,325
503,243
478,708
489,948
476,077
463,052
469,532
469,532463,052476,077489,948478,708503,243526,325533,461547,272561,663504,141464,797422,092377,738359,372330,105327,623287,300274,896254,915258,970252,8430255,536000297,6980325,1510279,283000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
2,580
0
2,675
0
2,793
0
0
0
3,008
4,080
4,116
4,327
3,202
4,641
7,438
8,296
6,295
7,319
7,090
6,913
6,643
6,713
6,947
5,554
6,320
5,961
5,808
6,332
5,934
10,135
9,616
10,007
10,0079,61610,1355,9346,3325,8085,9616,3205,5546,9476,7136,6436,9137,0907,3196,2958,2967,4384,6413,2024,3274,1164,0803,0080002,79302,67502,580000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
634,220
0
0
7,438
779,818
6,295
7,319
7,090
912,571
6,643
6,713
278,392
185,803
92,401
171,258
184,427
165,040
153,317
154,861
199,296
170,879
170,879199,296154,861153,317165,040184,427171,25892,401185,803278,3926,7136,643912,5717,0907,3196,295779,8187,43800634,22000000000000000000000000
   > Long-term Assets 
24,005
0
0
22,824
22,824
22,749
22,749
23,135
23,135
22,959
22,959
22,757
302,040
23,022
348,173
21,865
319,563
0
0
0
277,364
267,440
275,177
281,153
277,122
297,018
309,233
349,251
351,444
380,671
399,042
443,582
486,435
525,412
582,836
568,691
554,951
549,584
526,211
501,318
2,332,151
2,297,652
2,281,861
490,070
490,0702,281,8612,297,6522,332,151501,318526,211549,584554,951568,691582,836525,412486,435443,582399,042380,671351,444349,251309,233297,018277,122281,153275,177267,440277,364000319,56321,865348,17323,022302,04022,75722,95922,95923,13523,13522,74922,74922,82422,8240024,005
       Property Plant Equipment 
14,398
0
0
13,788
13,788
13,856
13,856
14,384
14,384
14,351
14,351
14,292
14,292
14,700
14,700
13,686
13,686
0
0
0
13,934
14,561
14,583
14,503
14,599
14,585
14,468
14,234
14,017
14,048
14,124
14,382
14,601
14,306
14,279
14,596
14,739
16,579
16,360
16,073
19,378
16,019
15,733
14,287
14,28715,73316,01919,37816,07316,36016,57914,73914,59614,27914,30614,60114,38214,12414,04814,01714,23414,46814,58514,59914,50314,58314,56113,93400013,68613,68614,70014,70014,29214,29214,35114,35114,38414,38413,85613,85613,78813,7880014,398
       Goodwill 
5,359
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
0
5,359
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
5,359
5,359
5,359
5,359
5,359
5,359
5,359
5,359
5,3595,3595,3595,3595,3595,3595,3595,3595,3595,3595,3595,3595,3595,3595,3595,3595,3595,3595,3595,3595,3595,35905,3590005,3595,3595,3595,3595,3595,3595,3595,3595,3595,3595,3595,3595,3595,359005,359
       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
287,300
327,623
330,105
359,372
1,654,664
422,092
464,797
504,141
561,663
547,272
533,461
526,325
503,243
478,708
489,948
476,077
463,052
0
0463,052476,077489,948478,708503,243526,325533,461547,272561,663504,141464,797422,0921,654,664359,372330,105327,623287,30000000000000000000000000000
       Intangible Assets 
4,248
0
0
3,677
3,677
3,534
3,534
3,392
3,392
3,249
3,249
3,106
3,106
2,963
2,963
2,820
2,820
0
0
0
2,535
0
2,392
2,321
2,249
2,178
2,106
2,035
1,963
1,892
1,821
1,749
1,678
1,606
1,535
1,464
1,392
1,321
1,249
1,178
1,107
1,035
964
892
8929641,0351,1071,1781,2491,3211,3921,4641,5351,6061,6781,7491,8211,8921,9632,0352,1062,1782,2492,3212,39202,5350002,8202,8202,9632,9633,1063,1063,2493,2493,3923,3923,5343,5343,6773,677004,248
       Long-term Assets Other 
-24,005
0
0
-22,824
-22,824
-22,749
-22,749
-23,135
-23,135
-22,959
-22,959
-22,757
-302,040
-23,022
-348,173
-21,865
-319,563
0
0
0
-277,364
-267,440
-275,177
0
-277,122
-297,018
-309,233
0
-351,444
-380,671
-399,042
65,126
0
76,603
79,672
-568,691
-19,096
-549,584
-526,211
-501,318
2,272,941
86,374
86,140
-490,070
-490,07086,14086,3742,272,941-501,318-526,211-549,584-19,096-568,69179,67276,603065,126-399,042-380,671-351,4440-309,233-297,018-277,1220-275,177-267,440-277,364000-319,563-21,865-348,173-23,022-302,040-22,757-22,959-22,959-23,135-23,135-22,749-22,749-22,824-22,82400-24,005
> Total Liabilities 
568,933
0
0
627,771
627,771
664,618
664,618
727,862
727,862
802,361
802,361
817,331
817,331
891,250
63,139
869,435
23,113
0
0
0
38,557
13,043
8,028
1,125,841
8,000
3,000
3,000
1,594,072
22,323
22,340
22,358
1,994,626
1,959,747
2,116,514
2,246,326
2,232,180
2,149,196
2,306,098
2,345,738
2,303,353
2,320,092
2,283,845
2,303,613
2,326,005
2,326,0052,303,6132,283,8452,320,0922,303,3532,345,7382,306,0982,149,1962,232,1802,246,3262,116,5141,959,7471,994,62622,35822,34022,3231,594,0723,0003,0008,0001,125,8418,02813,04338,55700023,113869,43563,139891,250817,331817,331802,361802,361727,862727,862664,618664,618627,771627,77100568,933
   > Total Current Liabilities 
6,859
0
0
8,612
8,612
18,870
18,870
10,021
10,021
16,447
16,447
10,903
25,000
16,833
0
12,405
0
0
0
0
0
0
0
0
0
0
1,450,564
1,571,072
1,505,367
1,751,333
1,888,963
1,972,251
1,937,371
2,094,120
1,889,175
1,898,125
131,500
239,000
156,500
146,000
2,025,047
1,966,409
1,970,665
50,000
50,0001,970,6651,966,4092,025,047146,000156,500239,000131,5001,898,1251,889,1752,094,1201,937,3711,972,2511,888,9631,751,3331,505,3671,571,0721,450,564000000000012,405016,83325,00010,90316,44716,44710,02110,02118,87018,8708,6128,612006,859
       Short-term Debt 
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
0
0
0
0
0
0
0
0
0
0
0
131,500
239,000
156,500
146,000
224,500
28,000
50,000
132,000
132,00050,00028,000224,500146,000156,500239,000131,5000000000000000000000000025,000000000000000
       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
131,500
239,000
156,500
146,000
224,500
28,000
50,000
0
050,00028,000224,500146,000156,500239,000131,500000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,434,843
1,553,200
1,489,294
1,733,559
17,298
1,951,908
1,914,384
2,073,687
2,203,448
2,187,553
23,862
22,110
21,516
0
0
0
0
0
0000021,51622,11023,8622,187,5532,203,4482,073,6871,914,3841,951,90817,2981,733,5591,489,2941,553,2001,434,84300000000000000000000000000
       Other Current Liabilities 
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
0
0
0
0
0
1,871,665
1,951,908
0
2,073,687
1,889,175
1,898,125
-131,500
-239,000
-156,500
-146,000
-224,500
-28,000
-50,000
-82,000
-82,000-50,000-28,000-224,500-146,000-156,500-239,000-131,5001,898,1251,889,1752,073,68701,951,9081,871,66500000000000000000-25,000000000000000
   > Long-term Liabilities 
73,347
0
0
73,261
73,261
73,238
73,238
33,215
33,215
78,190
78,190
33,165
25,000
63,139
63,139
13,113
23,113
0
0
0
38,557
13,043
8,028
8,013
8,000
3,000
3,000
23,000
22,323
22,340
22,358
22,375
22,376
22,394
22,413
2,232,180
131,500
239,000
29,484
29,502
295,045
317,436
332,948
2,305,578
2,305,578332,948317,436295,04529,50229,484239,000131,5002,232,18022,41322,39422,37622,37522,35822,34022,32323,0003,0003,0008,0008,0138,02813,04338,55700023,11313,11363,13963,13925,00033,16578,19078,19033,21533,21573,23873,23873,26173,2610073,347
       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
22,358
22,375
0
22,394
22,413
22,431
19,447
29,466
29,484
0
0
0
0
0
0000029,48429,46619,44722,43122,41322,394022,37522,358000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
636
0
0
0
1,254
0
0
0
0
0
0
0
0
0
0
0
000000000001,2540006360000000000000000000000000000
> Total Stockholder Equity
94,830
94,051
0
98,359
98,359
94,110
94,110
94,967
94,967
96,804
96,804
92,383
93,357
95,362
95,362
91,308
91,308
91,308
0
0
108,540
111,115
115,818
118,496
120,941
126,312
128,490
130,623
135,423
135,081
140,911
180,603
182,836
164,549
145,723
136,190
138,138
148,215
148,171
143,918
165,376
168,668
177,544
193,094
193,094177,544168,668165,376143,918148,171148,215138,138136,190145,723164,549182,836180,603140,911135,081135,423130,623128,490126,312120,941118,496115,818111,115108,5400091,30891,30891,30895,36295,36293,35792,38396,80496,80494,96794,96794,11094,11098,35998,359094,05194,830
   Common Stock
1,000
0
0
998
998
998
998
998
998
997
997
998
998
995
995
1,996
1,996
0
0
0
2,266
2,255
2,255
2,255
2,266
2,253
2,253
2,253
2,266
2,266
2,266
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
2,8422,8422,8422,8422,8422,8422,8422,8422,8422,8422,8422,8422,8422,2662,2662,2662,2532,2532,2532,2662,2552,2552,2552,2660001,9961,996995995998998997997998998998998998998001,000
   Retained Earnings 
92,798
0
0
30,529
30,529
28,171
28,171
27,147
27,147
27,017
27,017
26,591
27,565
28,013
28,013
26,668
26,668
0
0
0
30,956
32,548
34,464
36,728
38,467
40,257
42,107
44,090
47,683
51,817
56,118
60,570
64,941
69,146
70,131
76,860
84,635
84,642
92,795
100,536
107,361
115,351
122,262
124,174
124,174122,262115,351107,361100,53692,79584,64284,63576,86070,13169,14664,94160,57056,11851,81747,68344,09042,10740,25738,46736,72834,46432,54830,95600026,66826,66828,01328,01327,56526,59127,01727,01727,14727,14728,17128,17130,52930,5290092,798
   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
84,936
119,740
0
119,900
119,946
120,068
120,107
120,268
120,272
0
0
0
0
0
00000120,272120,268120,107120,068119,946119,9000119,74084,936000000000000000000000000000000
   Treasury Stock00000-1,279-1,363-1,250-1,265-1,435-1,4970-1,329-1,293000000000000000000000000000000
   Other Stockholders Equity 
1,032
0
0
66,832
66,832
64,941
64,941
66,822
66,822
68,790
68,790
64,794
68,968
66,354
69,045
62,644
68,107
0
0
0
84,304
84,017
83,867
83,903
84,252
84,065
83,817
83,935
83,655
83,557
83,643
118,411
118,496
118,403
118,511
118,803
118,857
118,905
118,993
119,233
119,281
119,567
119,873
120,464
120,464119,873119,567119,281119,233118,993118,905118,857118,803118,511118,403118,496118,41183,64383,55783,65583,93583,81784,06584,25283,90383,86784,01784,30400068,10762,64469,04566,35468,96864,79468,79068,79066,82266,82264,94164,94166,83266,832001,032



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.