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

Old Second Bancorp Inc
Buy, Hold or Sell?

Let's analyze Old Second Bancorp Inc together

I guess you are interested in Old Second 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 Old Second 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 Old Second Bancorp Inc

I send you an email if I find something interesting about Old Second Bancorp Inc.

1. Quick Overview

1.1. Quick analysis of Old Second Bancorp Inc (30 sec.)










1.2. What can you expect buying and holding a share of Old Second Bancorp Inc? (30 sec.)

How much money do you get?

How much money do you get?
$0.20
When do you have the money?
1 year
How often do you get paid?
97.5%

What is your share worth?

Current worth
$14.75
Expected worth in 1 year
$17.77
How sure are you?
82.5%

+ What do you gain per year?

Total Gains per Share
$3.22
Return On Investment
17.7%

For what price can you sell your share?

Current Price per Share
$18.23
Expected price per share
$17.07 - $19.37
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Old Second Bancorp Inc (5 min.)




Live pricePrice per Share (EOD)
$18.23
Intrinsic Value Per Share
$24.29 - $53.28
Total Value Per Share
$39.03 - $68.03

2.2. Growth of Old Second Bancorp Inc (5 min.)




Is Old Second Bancorp Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$661.3m$501.1m$112.4m18.3%

How much money is Old Second Bancorp Inc making?

Current yearPrevious yearGrowGrow %
Making money$21m$26.3m-$5.2m-24.8%
Net Profit Margin25.9%9,703.6%--

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

2.3. Financial Health of Old Second 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 Old Second Bancorp Inc?

Welcome investor! Old Second Bancorp Inc's management wants to use your money to grow the business. In return you get a share of Old Second Bancorp Inc.

First you should know what it really means to hold a share of Old Second Bancorp Inc. And how you can make/lose money.

Speculation

The Price per Share of Old Second Bancorp Inc is $18.23. 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 Old Second 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 Old Second 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 $14.75. Based on the TTM, the Book Value Change Per Share is $0.76 per quarter. Based on the YOY, the Book Value Change Per Share is $0.53 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 $0.05 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Old Second 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 Eps0.512.8%0.472.6%0.542.9%0.311.7%0.221.2%
Usd Book Value Change Per Share1.196.5%0.764.1%0.532.9%0.442.4%0.261.4%
Usd Dividend Per Share0.050.3%0.050.3%0.040.2%0.030.2%0.020.1%
Usd Total Gains Per Share1.246.8%0.804.4%0.573.1%0.472.6%0.281.6%
Usd Price Per Share15.59-14.92-14.19-12.72-11.59-
Price to Earnings Ratio7.62-8.09-6.65-22.59-20.14-
Price-to-Total Gains Ratio12.59-22.12-26.67-27.12--78.59-
Price to Book Ratio1.06-1.11-1.29-1.38-1.87-
Price-to-Total Gains Ratio12.59-22.12-26.67-27.12--78.59-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share18.23
Number of shares54
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.050.03
Usd Book Value Change Per Share0.760.44
Usd Total Gains Per Share0.800.47
Gains per Quarter (54 shares)43.4725.29
Gains per Year (54 shares)173.88101.16
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
11116316479491
22132633814188192
33249051221283293
44365368628377394
55381686035471495
664979103442565596
7751143120848660697
8851306138255754798
9961469155662848899
1010716321730699421000

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%11.01.00.091.7%19.01.00.095.0%38.02.00.095.0%106.015.00.087.6%
Book Value Change Per Share4.00.00.0100.0%9.03.00.075.0%16.04.00.080.0%33.07.00.082.5%89.032.00.073.6%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%39.00.01.097.5%107.00.014.088.4%
Total Gains per Share4.00.00.0100.0%9.03.00.075.0%16.04.00.080.0%33.07.00.082.5%96.025.00.079.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Old Second 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--1.1880.756+57%0.533+123%0.436+172%0.261+355%
Book Value Per Share--14.74613.528+9%11.049+33%9.618+53%7.009+110%
Current Ratio--3.7440.969+286%85763.664-100%17249.390-100%8717.523-100%
Debt To Asset Ratio--0.8830.892-1%0.914-3%0.906-3%0.911-3%
Debt To Equity Ratio--7.5768.263-8%10.736-29%9.866-23%10.406-27%
Dividend Per Share--0.0500.049+1%0.040+24%0.032+56%0.022+131%
Enterprise Value---3056951935.000-3420754719.693+12%-3244544141.518+6%-2457137560.998-20%-1773915049.874-42%
Eps--0.5120.465+10%0.535-4%0.313+64%0.218+135%
Ev To Ebitda Ratio---25.122-28.828+15%-21.495-14%-21.535-14%-22.687-10%
Ev To Sales Ratio---10.046-10.461+4%-3369.502+33440%-683.114+6700%-346.849+3353%
Free Cash Flow Per Share--1.2210.732+67%0.561+118%0.394+210%0.296+313%
Free Cash Flow To Equity Per Share--0.191-0.538+381%-0.375+296%0.444-57%0.374-49%
Gross Profit Margin--0.9870.984+0%0.995-1%0.971+2%0.956+3%
Intrinsic Value_10Y_max--53.284--------
Intrinsic Value_10Y_min--24.286--------
Intrinsic Value_1Y_max--2.481--------
Intrinsic Value_1Y_min--1.404--------
Intrinsic Value_3Y_max--9.632--------
Intrinsic Value_3Y_min--5.135--------
Intrinsic Value_5Y_max--19.410--------
Intrinsic Value_5Y_min--9.842--------
Market Cap817679305.000+14%699266065.000676747280.308+3%643533858.483+9%574171289.002+22%521837650.126+34%
Net Profit Margin--0.3020.259+16%97.036-100%19.588-98%9.898-97%
Operating Margin--0.3920.345+14%153.926-100%31.086-99%15.769-98%
Operating Ratio--1.5280.552+177%0.579+164%0.041+3647%-0.101+107%
Pb Ratio1.236+14%1.0571.105-4%1.293-18%1.375-23%1.867-43%
Pe Ratio8.907+14%7.6178.088-6%6.645+15%22.593-66%20.143-62%
Price Per Share18.230+14%15.59014.920+4%14.193+10%12.720+23%11.594+34%
Price To Free Cash Flow Ratio3.731+14%3.1918.046-60%1.872+70%-34.118+1169%-12.348+487%
Price To Total Gains Ratio14.724+14%12.59122.121-43%26.670-53%27.120-54%-78.594+724%
Quick Ratio--8.6612.818+207%150732.400-100%30241.381-100%15194.411-100%
Return On Assets--0.0040.004+9%0.004-10%0.003+33%0.003+50%
Return On Equity--0.0350.034+1%0.052-34%0.032+7%0.030+15%
Total Gains Per Share--1.2380.805+54%0.573+116%0.468+164%0.283+338%
Usd Book Value--661390000.000613541250.000+8%501131000.000+32%434372050.000+52%315889750.000+109%
Usd Book Value Change Per Share--1.1880.756+57%0.533+123%0.436+172%0.261+355%
Usd Book Value Per Share--14.74613.528+9%11.049+33%9.618+53%7.009+110%
Usd Dividend Per Share--0.0500.049+1%0.040+24%0.032+56%0.022+131%
Usd Enterprise Value---3056951935.000-3420754719.693+12%-3244544141.518+6%-2457137560.998-20%-1773915049.874-42%
Usd Eps--0.5120.465+10%0.535-4%0.313+64%0.218+135%
Usd Free Cash Flow--54788000.00033114500.000+65%25445500.000+115%17787750.000+208%13322250.000+311%
Usd Free Cash Flow Per Share--1.2210.732+67%0.561+118%0.394+210%0.296+313%
Usd Free Cash Flow To Equity Per Share--0.191-0.538+381%-0.375+296%0.444-57%0.374-49%
Usd Market Cap817679305.000+14%699266065.000676747280.308+3%643533858.483+9%574171289.002+22%521837650.126+34%
Usd Price Per Share18.230+14%15.59014.920+4%14.193+10%12.720+23%11.594+34%
Usd Profit--22951000.00021094750.000+9%26317000.000-13%14542100.000+58%10110625.000+127%
Usd Revenue--76072000.00081668250.000-7%53483750.000+42%50322250.000+51%38300375.000+99%
Usd Total Gains Per Share--1.2380.805+54%0.573+116%0.468+164%0.283+338%
 EOD+4 -4MRQTTM+36 -4YOY+24 -165Y+27 -1310Y+28 -12

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-158.907
Price to Book Ratio (EOD)Between0-11.236
Net Profit Margin (MRQ)Greater than00.302
Operating Margin (MRQ)Greater than00.392
Quick Ratio (MRQ)Greater than18.661
Current Ratio (MRQ)Greater than13.744
Debt to Asset Ratio (MRQ)Less than10.883
Debt to Equity Ratio (MRQ)Less than17.576
Return on Equity (MRQ)Greater than0.150.035
Return on Assets (MRQ)Greater than0.050.004
Total6/10 (60.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5056.048
Ma 20Greater thanMa 5017.751
Ma 50Greater thanMa 10018.137
Ma 100Greater thanMa 20017.175
OpenGreater thanClose18.120
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Old Second Bancorp Inc

Old Second Bancorp, Inc. operates as the bank holding company for Old Second National Bank that provides community banking services. It offers demand, NOW, money market, savings, time deposit, individual retirement, and checking accounts, as well as certificates of deposit accounts. The company also provides commercial loans; lease financing receivables; commercial real estate loans; construction loans; residential real estate loans, such as residential first mortgage and second mortgage loans; home equity line of credit; consumer loans, including motor vehicle, home improvement, and signature loans; installment and agricultural loans; residential mortgages; and overdraft checking. In addition, it offers safe deposit services; trust and wealth management services; and money orders, cashier's checks, foreign currency, direct deposits, discount brokerage, debit and credit cards, and other services, as well as acquires the U.S. treasury notes and bonds. Further, the company provides online and mobile banking; corporate cash management products, including remote and mobile deposits capture, investment sweep accounts, zero balance accounts, automated tax payments, automatic teller machines access, telephone banking, lockbox accounts, automated clearing house transactions, account reconciliation, controlled disbursement, detail and general information reporting, foreign and domestic wire transfers, and vault services for currency and coin; and investment, agency, and custodial services for individual, corporate, and not-for-profit clients. Old Second Bancorp, Inc. was incorporated in 1981 and is headquartered in Aurora, Illinois.

Fundamental data was last updated by Penke on 2025-01-17 04:26:06.

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 just not 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 Old Second Bancorp Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Old Second Bancorp Inc to the Banks - Regional industry mean.
  • A Net Profit Margin of 30.2% means that $0.30 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Old Second Bancorp Inc:

  • The MRQ is 30.2%. The company is making a huge profit. +2
  • The TTM is 25.9%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ30.2%TTM25.9%+4.3%
TTM25.9%YOY9,703.6%-9,677.7%
TTM25.9%5Y1,958.8%-1,932.9%
5Y1,958.8%10Y989.8%+969.0%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ30.2%40.2%-10.0%
TTM25.9%31.4%-5.5%
YOY9,703.6%28.8%+9,674.8%
5Y1,958.8%24.7%+1,934.1%
10Y989.8%21.4%+968.4%
4.3.1.2. Return on Assets

Shows how efficient Old Second Bancorp Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Old Second Bancorp Inc to the Banks - Regional industry mean.
  • 0.4% Return on Assets means that Old Second Bancorp Inc generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Old Second Bancorp Inc:

  • The MRQ is 0.4%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.4%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.4%TTM0.4%+0.0%
TTM0.4%YOY0.4%-0.1%
TTM0.4%5Y0.3%+0.1%
5Y0.3%10Y0.3%+0.0%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4%0.2%+0.2%
TTM0.4%0.2%+0.2%
YOY0.4%0.2%+0.2%
5Y0.3%0.2%+0.1%
10Y0.3%0.2%+0.1%
4.3.1.3. Return on Equity

Shows how efficient Old Second Bancorp Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Old Second Bancorp Inc to the Banks - Regional industry mean.
  • 3.5% Return on Equity means Old Second Bancorp Inc generated $0.03 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Old Second Bancorp Inc:

  • The MRQ is 3.5%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.4%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.5%TTM3.4%+0.0%
TTM3.4%YOY5.2%-1.8%
TTM3.4%5Y3.2%+0.2%
5Y3.2%10Y3.0%+0.2%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ3.5%2.8%+0.7%
TTM3.4%2.5%+0.9%
YOY5.2%2.7%+2.5%
5Y3.2%2.4%+0.8%
10Y3.0%2.7%+0.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Old Second Bancorp Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Old Second Bancorp Inc is operating .

  • Measures how much profit Old Second 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 Old Second Bancorp Inc to the Banks - Regional industry mean.
  • An Operating Margin of 39.2% means the company generated $0.39  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Old Second Bancorp Inc:

  • The MRQ is 39.2%. The company is operating very efficient. +2
  • The TTM is 34.5%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ39.2%TTM34.5%+4.7%
TTM34.5%YOY15,392.6%-15,358.0%
TTM34.5%5Y3,108.6%-3,074.1%
5Y3,108.6%10Y1,576.9%+1,531.7%
4.3.2.2. Operating Ratio

Measures how efficient Old Second Bancorp Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • An Operation Ratio of 1.53 means that the operating costs are $1.53 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Old Second Bancorp Inc:

  • The MRQ is 1.528. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.552. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ1.528TTM0.552+0.976
TTM0.552YOY0.579-0.027
TTM0.5525Y0.041+0.511
5Y0.04110Y-0.101+0.141
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Old Second Bancorp Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Old Second 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 3.74 means the company has $3.74 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Old Second Bancorp Inc:

  • The MRQ is 3.744. The company is very able to pay all its short-term debts. +2
  • The TTM is 0.969. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ3.744TTM0.969+2.775
TTM0.969YOY85,763.664-85,762.695
TTM0.9695Y17,249.390-17,248.421
5Y17,249.39010Y8,717.523+8,531.867
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM0.9692.176-1.207
YOY85,763.6642.383+85,761.281
5Y17,249.3901.117+17,248.273
10Y8,717.52311.601+8,705.922
4.4.3.2. Quick Ratio

Measures if Old Second 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 Old Second Bancorp Inc to the Banks - Regional industry mean.
  • A Quick Ratio of 8.66 means the company can pay off $8.66 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Old Second Bancorp Inc:

  • The MRQ is 8.661. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.818. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ8.661TTM2.818+5.843
TTM2.818YOY150,732.400-150,729.582
TTM2.8185Y30,241.381-30,238.564
5Y30,241.38110Y15,194.411+15,046.971
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM2.818-0.015+2.833
YOY150,732.4002.384+150,730.016
5Y30,241.3810.682+30,240.699
10Y15,194.41117.526+15,176.885
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Old Second Bancorp Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Old Second Bancorp Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Old Second Bancorp Inc to Banks - Regional industry mean.
  • A Debt to Asset Ratio of 0.88 means that Old Second Bancorp Inc assets are financed with 88.3% credit (debt) and the remaining percentage (100% - 88.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Old Second Bancorp Inc:

  • The MRQ is 0.883. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.892. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.883TTM0.892-0.008
TTM0.892YOY0.914-0.023
TTM0.8925Y0.906-0.015
5Y0.90610Y0.911-0.005
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8830.915-0.032
TTM0.8920.724+0.168
YOY0.9140.326+0.588
5Y0.9060.761+0.145
10Y0.9110.847+0.064
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Old Second Bancorp Inc to the Banks - Regional industry mean.
  • A Debt to Equity ratio of 757.6% means that company has $7.58 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Old Second Bancorp Inc:

  • The MRQ is 7.576. The company is unable to pay all its debts with equity. -1
  • The TTM is 8.263. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ7.576TTM8.263-0.688
TTM8.263YOY10.736-2.473
TTM8.2635Y9.866-1.603
5Y9.86610Y10.406-0.540
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ7.57610.715-3.139
TTM8.2638.867-0.604
YOY10.7363.978+6.758
5Y9.8669.345+0.521
10Y10.40611.610-1.204
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 Old Second Bancorp Inc generates.

  • Above 15 is considered overpriced but always compare Old Second Bancorp Inc to the Banks - Regional industry mean.
  • A PE ratio of 7.62 means the investor is paying $7.62 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Old Second Bancorp Inc:

  • The EOD is 8.907. Based on the earnings, the company is underpriced. +1
  • The MRQ is 7.617. Based on the earnings, the company is underpriced. +1
  • The TTM is 8.088. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD8.907MRQ7.617+1.290
MRQ7.617TTM8.088-0.471
TTM8.088YOY6.645+1.443
TTM8.0885Y22.593-14.505
5Y22.59310Y20.143+2.450
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD8.9073.986+4.921
MRQ7.6174.277+3.340
TTM8.0884.718+3.370
YOY6.6455.611+1.034
5Y22.5939.054+13.539
10Y20.1439.531+10.612
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 Old Second Bancorp Inc:

  • The EOD is 3.731. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 3.191. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 8.046. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD3.731MRQ3.191+0.540
MRQ3.191TTM8.046-4.855
TTM8.046YOY1.872+6.174
TTM8.0465Y-34.118+42.164
5Y-34.11810Y-12.348-21.771
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD3.7312.406+1.325
MRQ3.1912.582+0.609
TTM8.046-0.320+8.366
YOY1.8720.514+1.358
5Y-34.1180.452-34.570
10Y-12.3480.106-12.454
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 Old Second 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 1.06 means the investor is paying $1.06 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Old Second Bancorp Inc:

  • The EOD is 1.236. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.057. Based on the equity, the company is underpriced. +1
  • The TTM is 1.105. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.236MRQ1.057+0.179
MRQ1.057TTM1.105-0.048
TTM1.105YOY1.293-0.187
TTM1.1055Y1.375-0.270
5Y1.37510Y1.867-0.492
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD1.2360.450+0.786
MRQ1.0570.483+0.574
TTM1.1050.350+0.755
YOY1.2930.182+1.111
5Y1.3750.620+0.755
10Y1.8670.894+0.973
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 Old Second Bancorp Inc.

4.8.1. Institutions holding Old Second Bancorp Inc

Institutions are holding 73.153% of the shares of Old Second Bancorp Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30BlackRock Inc8.20480.001236801192433057.0794
2024-09-30Vanguard Group Inc5.47550.000724559351140154.8684
2024-09-30Dimensional Fund Advisors, Inc.4.20250.0071188497818416810.8283
2024-09-30FJ Capital Management LLC4.17133.056618709881298077.4551
2024-09-30Banc Funds Co LLC3.91122.96841754288-221400-11.2062
2024-09-30State Street Corp2.81890.00081264359771436.4978
2024-09-30Forum Financial Management, LP2.75170.32021234213-1464782-54.2714
2024-09-30JPMorgan Chase & Co2.45610.0013110163415318716.1514
2024-09-30Davis Asset Management, L.P.2.44880.6851109836951610188.6363
2024-09-30Geode Capital Management, LLC2.29520.00131029485227472.2595
2024-09-30Manufacturers Life Insurance Co2.14730.0132963161-27971-2.8221
2024-09-30American Century Companies Inc2.09540.008593987813969117.4573
2024-09-30Goldman Sachs Group Inc1.86880.002183821933624166.9832
2024-09-30AllianceBernstein L.P.1.77940.0042798112-57500-6.7203
2024-09-30Kennedy Capital Management Inc1.71340.264576850231492769.4322
2024-09-30Northern Trust Corp1.03210.0012462912-150833-24.5758
2024-09-30Assenagon Asset Management SA0.98880.0127443527285314180.3354
2024-09-30Stieven Capital Advisors, L.p.0.85931.1363385408-141077-26.796
2024-09-30Morgan Stanley - Brokerage Accounts0.81320.0004364753-124631-25.4669
2024-09-30Bank of New York Mellon Corp0.80670.001136184413176457.2688
Total 52.84048.486923700684+460216+1.9%

4.9.2. Funds holding Old Second Bancorp Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-30Vanguard Total Stock Mkt Idx Inv3.06080.0014137286900
2024-12-31iShares Russell 2000 ETF2.68620.02981204859-125738-9.4497
2024-12-31Avantis US Small Cap Value ETF1.88040.09948434183040.0361
2024-11-30Vanguard Institutional Extnd Mkt Idx Tr1.3560.0093608212324505.636
2024-11-30JHancock Regional Bank A1.11030.9676498025-9948-1.9584
2024-12-31SPDR® S&P Regional Banking ETF0.99210.155944498610600.2388
2024-10-31Fidelity Small Cap Index0.97590.0268437746-313-0.0715
2024-12-31iShares Russell 2000 Value ETF0.95540.0618428540-11970-2.7173
2024-09-30Kennedy Extended Small Cap0.79930.4996358528-95047-20.9551
2024-11-30JH Financial Opportunities0.79370.743435598800
2024-11-30DFA US Targeted Value I0.72850.041132673800
2024-11-30JPMorgan Small Cap Value I0.6840.4045306801-8017-2.5466
2024-09-30Kennedy Micro Cap0.65170.93062923212923210
2024-12-31State St Russell Sm/Mid Cp® Indx NL Cl C0.60.0106269120-4500-1.6446
2024-12-31Dimensional US Targeted Value ETF0.56270.041825238800
2024-11-30Fidelity Extended Market Index0.54030.0101242325-284-0.1171
2024-12-31Schwab US Small-Cap ETF™0.4830.02121662700
2024-11-30DFA US Small Cap Value I0.46720.02172095422852715.7595
2024-10-31Goldman Sachs Small Cp Val Insghts Instl0.46330.3519207828134517183.4882
2024-11-30Vanguard Russell 2000 ETF0.45740.027420514271783.6259
Total 20.24824.45579082003+240540+2.6%

5.3. Insider Transactions

Insiders are holding 4.775% of the shares of Old Second Bancorp Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-12-23Rocks Patti TempleBUY562517.79
2024-11-04Billy J Jr. LyonsBUY2616.15
2024-08-05Billy J Jr. LyonsBUY2314.86
2024-07-22John LadowiczSELL3058516.22
2024-05-08Gary S CollinsSELL2100214.23
2024-05-06Billy J Jr. LyonsBUY2414.44
2024-04-22Gary S CollinsSELL300014.48
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 Assets5,671,760
Total Liabilities5,010,370
Total Stockholder Equity661,390
 As reported
Total Liabilities 5,010,370
Total Stockholder Equity+ 661,390
Total Assets = 5,671,760

Assets

Total Assets5,671,760
Total Current Assets1,254,152
Long-term Assets200,771
Total Current Assets
Cash And Cash Equivalents 115,767
Short-term Investments 1,190,854
Net Receivables 456,342
Total Current Assets  (as reported)1,254,152
Total Current Assets  (calculated)1,762,963
+/- 508,811
Long-term Assets
Property Plant Equipment 82,768
Goodwill 86,478
Long Term Investments 1,190,854
Intangible Assets 9,493
Long-term Assets Other -200,771
Long-term Assets  (as reported)200,771
Long-term Assets  (calculated)1,168,822
+/- 968,051

Liabilities & Shareholders' Equity

Total Current Liabilities335,000
Long-term Liabilities2,952,504
Total Stockholder Equity661,390
Total Current Liabilities
Short-term Debt 335,000
Short Long Term Debt 335,000
Other Current Liabilities -335,000
Total Current Liabilities  (as reported)335,000
Total Current Liabilities  (calculated)335,000
+/-0
Long-term Liabilities
Long term Debt 85,219
Long-term Liabilities  (as reported)2,952,504
Long-term Liabilities  (calculated)85,219
+/- 2,867,285
Total Stockholder Equity
Common Stock44,908
Retained Earnings 452,745
Accumulated Other Comprehensive Income -40,400
Other Stockholders Equity 204,137
Total Stockholder Equity (as reported)661,390
Total Stockholder Equity (calculated)661,390
+/-0
Other
Capital Stock44,908
Cash and Short Term Investments 1,254,152
Common Stock Shares Outstanding 44,850
Liabilities and Stockholders Equity 5,671,760
Net Debt 304,452
Net Invested Capital 1,081,609
Net Working Capital 919,152
Short Long Term Debt Total 420,219



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-31
> Total Assets 
0
0
0
624,400
624,200
634,600
650,100
667,700
0
755,000
761,400
760,700
748,600
761,100
771,300
827,800
805,000
901,900
926,800
948,400
944,300
973,300
986,300
1,014,300
976,800
992,200
988,500
998,508
1,020,558
1,070,511
1,168,905
1,149,442
1,214,796
1,285,942
1,332,718
1,333,348
1,323,972
1,477,327
1,580,729
1,608,087
1,623,621
1,709,229
1,739,395
1,838,844
1,900,405
2,001,071
2,074,659
2,102,266
2,201,595
2,236,540
2,346,745
2,367,830
2,364,399
2,423,139
2,412,664
2,459,140
2,444,031
2,555,611
2,631,556
2,658,576
3,000,645
2,955,967
2,950,174
2,984,605
2,901,857
2,720,237
2,699,094
2,596,657
2,497,685
2,462,760
2,297,904
2,123,921
2,115,406
1,981,409
1,940,704
1,941,418
1,981,548
1,985,658
1,903,400
2,045,799
1,954,044
1,932,934
2,032,788
2,004,034
2,059,419
2,046,864
2,033,099
2,061,787
2,097,510
2,065,053
2,049,594
2,077,863
2,121,295
2,159,774
2,112,751
2,251,188
2,353,313
2,343,441
2,360,407
2,383,429
2,366,485
2,649,748
2,612,473
2,676,003
2,623,531
2,623,606
2,614,315
2,635,545
2,656,810
2,932,436
2,974,824
3,040,837
3,166,652
3,250,634
3,275,132
6,212,184
6,223,746
6,005,543
5,967,705
5,888,317
5,920,283
5,883,942
5,758,156
5,722,799
5,616,072
5,662,700
5,671,760
5,671,7605,662,7005,616,0725,722,7995,758,1565,883,9425,920,2835,888,3175,967,7056,005,5436,223,7466,212,1843,275,1323,250,6343,166,6523,040,8372,974,8242,932,4362,656,8102,635,5452,614,3152,623,6062,623,5312,676,0032,612,4732,649,7482,366,4852,383,4292,360,4072,343,4412,353,3132,251,1882,112,7512,159,7742,121,2952,077,8632,049,5942,065,0532,097,5102,061,7872,033,0992,046,8642,059,4192,004,0342,032,7881,932,9341,954,0442,045,7991,903,4001,985,6581,981,5481,941,4181,940,7041,981,4092,115,4062,123,9212,297,9042,462,7602,497,6852,596,6572,699,0942,720,2372,901,8572,984,6052,950,1742,955,9673,000,6452,658,5762,631,5562,555,6112,444,0312,459,1402,412,6642,423,1392,364,3992,367,8302,346,7452,236,5402,201,5952,102,2662,074,6592,001,0711,900,4051,838,8441,739,3951,709,2291,623,6211,608,0871,580,7291,477,3271,323,9721,333,3481,332,7181,285,9421,214,7961,149,4421,168,9051,070,5111,020,558998,508988,500992,200976,8001,014,300986,300973,300944,300948,400926,800901,900805,000827,800771,300761,100748,600760,700761,400755,0000667,700650,100634,600624,200624,400000
   > Total Current Assets 
0
0
0
64,100
59,400
54,600
63,900
75,600
0
94,100
89,700
85,200
78,200
70,700
72,700
78,700
63,500
81,900
75,700
87,000
89,300
113,200
108,300
92,200
64,200
74,600
48,500
974,839
994,153
1,043,411
1,142,213
1,122,593
34
44
43
35
35
45
50
1,185,577
1,203,257
1,303,625
1,339,864
1,391,580
1,473,095
1,546,492
1,600,400
1,610,275
1,681,902
1,740,859
1,778,733
1,841,740
1,861,832
1,911,213
1,916,372
1,932,827
1,902,226
1,996,539
2,059,595
2,043,407
2,327,148
2,370,453
2,392,576
2,448,836
2,412,199
2,401,223
2,384,605
2,282,906
2,220,656
2,180,888
2,065,616
1,911,212
1,909,905
1,773,996
1,692,126
1,575,212
1,564,058
1,529,803
1,435,129
1,411,519
1,323,722
1,293,677
1,347,659
1,322,283
1,342,914
1,401,470
1,359,619
1,368,834
1,393,656
1,364,218
1,345,543
1,328,592
1,330,228
1,351,572
1,537,527
1,664,866
1,688,064
1,721,657
1,773,324
1,788,496
1,761,892
2,033,686
1,997,305
2,063,145
2,044,019
2,061,596
2,056,228
2,079,333
2,137,282
2,414,962
2,455,578
2,474,177
2,501,767
2,600,329
741,893
1,731,053
2,662,259
1,787,711
1,977,516
1,929,056
1,505,928
1,763,151
1,285,166
105,268
128,917
153,912
1,254,152
1,254,152153,912128,917105,2681,285,1661,763,1511,505,9281,929,0561,977,5161,787,7112,662,2591,731,053741,8932,600,3292,501,7672,474,1772,455,5782,414,9622,137,2822,079,3332,056,2282,061,5962,044,0192,063,1451,997,3052,033,6861,761,8921,788,4961,773,3241,721,6571,688,0641,664,8661,537,5271,351,5721,330,2281,328,5921,345,5431,364,2181,393,6561,368,8341,359,6191,401,4701,342,9141,322,2831,347,6591,293,6771,323,7221,411,5191,435,1291,529,8031,564,0581,575,2121,692,1261,773,9961,909,9051,911,2122,065,6162,180,8882,220,6562,282,9062,384,6052,401,2232,412,1992,448,8362,392,5762,370,4532,327,1482,043,4072,059,5951,996,5391,902,2261,932,8271,916,3721,911,2131,861,8321,841,7401,778,7331,740,8591,681,9021,610,2751,600,4001,546,4921,473,0951,391,5801,339,8641,303,6251,203,2571,185,577504535354344341,122,5931,142,2131,043,411994,153974,83948,50074,60064,20092,200108,300113,20089,30087,00075,70081,90063,50078,70072,70070,70078,20085,20089,70094,100075,60063,90054,60059,40064,100000
       Cash And Cash Equivalents 
0
0
0
64,100
59,400
54,600
63,900
75,600
0
94,100
89,700
85,200
78,200
70,700
72,700
78,700
63,500
81,900
75,700
87,000
89,300
113,200
108,300
92,200
64,200
74,600
48,500
69,275
35,694
37,227
35,122
48,304
33,708
44,329
42,633
40,747
34,890
44,847
49,730
49,714
52,720
58,417
51,382
55,168
45,176
50,068
58,671
58,662
47,227
63,645
60,785
65,115
46,231
86,785
58,875
86,220
50,912
64,579
82,211
61,207
69,635
67,530
52,929
66,908
37,133
86,899
112,905
61,342
96,603
128,629
67,255
98,076
173,461
105,784
108,671
50,949
76,617
130,029
72,241
128,507
81,117
67,858
80,072
47,660
54,487
93,058
44,057
44,197
74,162
38,516
53,772
40,338
36,649
40,331
189,947
47,334
60,679
51,097
47,502
55,833
47,872
65,308
50,322
55,235
40,336
58,217
54,037
50,632
73,138
257,489
313,140
329,903
440,945
592,760
519,253
752,107
634,677
281,335
116,154
115,177
103,022
112,610
109,033
100,145
98,094
120,892
115,767
115,767120,89298,094100,145109,033112,610103,022115,177116,154281,335634,677752,107519,253592,760440,945329,903313,140257,48973,13850,63254,03758,21740,33655,23550,32265,30847,87255,83347,50251,09760,67947,334189,94740,33136,64940,33853,77238,51674,16244,19744,05793,05854,48747,66080,07267,85881,117128,50772,241130,02976,61750,949108,671105,784173,46198,07667,255128,62996,60361,342112,90586,89937,13366,90852,92967,53069,63561,20782,21164,57950,91286,22058,87586,78546,23165,11560,78563,64547,22758,66258,67150,06845,17655,16851,38258,41752,72049,71449,73044,84734,89040,74742,63344,32933,70848,30435,12237,22735,69469,27548,50074,60064,20092,200108,300113,20089,30087,00075,70081,90063,50078,70072,70070,70078,20085,20089,70094,100075,60063,90054,60059,40064,100000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,275
302,483
339,462
333,093
0
304,203
350,809
377,482
23,350
386,176
370,811
363,757
0
391,004
418,093
437,685
0
479,290
453,595
525,707
0
454,345
463,363
445,437
7,798
487,176
504,648
518,056
3,935
820
1,096
1,170
6,306
2,176
3,176
4,039
42,954
210,542
216,934
168,427
70,174
142,225
145,613
188,187
307,564
359,371
398,895
412,346
579,886
575,746
584,937
373,478
372,191
400,212
329,814
362,243
385,486
399,252
399,836
408,836
456,066
500,912
764,551
531,057
531,838
611,054
568,227
533,484
541,439
550,942
543,644
542,338
541,248
509,090
492,080
488,422
484,648
449,694
447,436
448,421
496,178
593,280
579,948
715,188
1,692,488
1,816,450
1,734,416
1,609,759
1,539,359
1,455,068
1,335,622
1,229,618
1,192,829
1,168,797
1,173,661
1,190,854
1,190,8541,173,6611,168,7971,192,8291,229,6181,335,6221,455,0681,539,3591,609,7591,734,4161,816,4501,692,488715,188579,948593,280496,178448,421447,436449,694484,648488,422492,080509,090541,248542,338543,644550,942541,439533,484568,227611,054531,838531,057764,551500,912456,066408,836399,836399,252385,486362,243329,814400,212372,191373,478584,937575,746579,886412,346398,895359,371307,564188,187145,613142,22570,174168,427216,934210,54242,9544,0393,1762,1766,3061,1701,0968203,935518,056504,648487,1767,798445,437463,363454,3450525,707453,595479,2900437,685418,093391,0040363,757370,811386,17623,350377,482350,809304,2030333,093339,462302,4838,2750000000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,210
14,290
0
11,124
12,135
12,858
12,188
10,606
16,321
14,776
17,434
17,718
19,483
17,171
19,756
34,199
42,594
42,092
20,765
27,232
27,340
31,282
34,297
30,473
30,848
30,989
29,810
26,230
28,365
27,706
31,995
23,747
30,125
34,430
44,912
68,706
78,051
79,305
106,720
109,217
46,297
51,122
47,708
47,708
4,018
3,605
0
0
0
0
4,116
4,469
5,301
5,456
5,807
5,614
5,501
5,640
5,462
5,254
5,884
5,470
0
0
0
5,075
6,489
6,608
6,528
69,305
68,325
66,344
66,687
70,661
78,806
87,730
98,379
108,152
119,751
125,418
133,293
133,676
141,601
138,240
154,512
162,444
158,231
211,132
230,677
251,603
277,385
285,831
314,919
354,827
395,271
422,656
450,979
456,342
456,342450,979422,656395,271354,827314,919285,831277,385251,603230,677211,132158,231162,444154,512138,240141,601133,676133,293125,418119,751108,15298,37987,73078,80670,66166,68766,34468,32569,3056,5286,6086,4895,0750005,4705,8845,2545,4625,6405,5015,6145,8075,4565,3014,4694,11600003,6054,01847,70847,70851,12246,297109,217106,72079,30578,05168,70644,91234,43030,12523,74731,99527,70628,36526,23029,81030,98930,84830,47334,29731,28227,34027,23220,76542,09242,59434,19919,75617,17119,48317,71817,43414,77616,32110,60612,18812,85812,13511,124014,29013,21000000000000000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
905,564
958,459
992,974
1,092,801
1,074,289
-44,798
-56,420
-55,448
-52,900
-45,461
-61,123
-64,456
1,118,429
1,132,819
1,225,725
1,271,311
1,316,656
1,393,720
1,453,830
1,499,637
1,530,848
1,607,443
1,649,874
1,686,666
1,742,328
1,785,128
1,793,580
1,826,508
1,816,797
1,825,084
1,903,595
1,949,678
1,950,205
2,233,766
2,272,798
2,305,217
2,337,016
2,306,360
2,276,733
2,192,395
2,114,844
2,014,836
2,005,962
1,947,239
1,765,428
1,736,444
1,668,212
1,583,455
1,524,263
1,487,441
1,399,774
1,362,888
703,126
666,859
640,882
894,109
902,432
888,215
978,598
953,319
939,151
920,242
925,866
882,935
832,188
792,667
546,690
816,523
1,085,694
1,016,331
1,102,333
1,123,033
1,122,899
1,096,734
1,358,047
1,333,984
1,387,856
1,406,863
1,412,920
1,405,617
1,424,302
1,488,213
1,576,744
1,560,341
1,506,495
1,329,302
1,273,109
530,065
-886,093
651,851
-458,717
137,715
144,038
111,477
138,071
135,340
105,268
128,917
153,912
123,969
123,969153,912128,917105,268135,340138,071111,477144,038137,715-458,717651,851-886,093530,0651,273,1091,329,3021,506,4951,560,3411,576,7441,488,2131,424,3021,405,6171,412,9201,406,8631,387,8561,333,9841,358,0471,096,7341,122,8991,123,0331,102,3331,016,3311,085,694816,523546,690792,667832,188882,935925,866920,242939,151953,319978,598888,215902,432894,109640,882666,859703,1261,362,8881,399,7741,487,4411,524,2631,583,4551,668,2121,736,4441,765,4281,947,2392,005,9622,014,8362,114,8442,192,3952,276,7332,306,3602,337,0162,305,2172,272,7982,233,7661,950,2051,949,6781,903,5951,825,0841,816,7971,826,5081,793,5801,785,1281,742,3281,686,6661,649,8741,607,4431,530,8481,499,6371,453,8301,393,7201,316,6561,271,3111,225,7251,132,8191,118,429-64,456-61,123-45,461-52,900-55,448-56,420-44,7981,074,2891,092,801992,974958,459905,564000000000000000000000000000
   > Long-term Assets 
0
0
0
239,900
246,100
210,200
250,600
248,200
0
272,200
276,900
268,500
267,900
271,300
268,300
292,100
268,500
276,400
289,400
285,300
276,700
275,200
279,700
313,400
301,000
299,200
296,900
23,669
26,405
27,100
26,692
26,849
4,496
4,295
4,101
28,268
3,817
3,728
3,640
422,510
420,364
405,604
399,531
447,264
427,310
454,579
474,259
491,991
519,693
495,681
568,012
526,090
502,567
511,926
496,292
526,313
541,805
559,072
571,961
615,169
673,497
585,514
557,598
535,769
489,658
319,014
314,489
313,751
277,029
281,872
232,288
212,709
205,501
207,413
248,578
366,206
417,490
455,855
468,271
634,280
630,322
639,257
685,129
681,751
716,505
645,394
673,480
692,953
703,854
700,835
704,051
749,271
791,067
808,202
575,224
586,322
665,249
621,784
587,083
594,933
604,593
616,062
615,168
612,858
579,512
562,010
558,087
556,212
519,528
517,474
519,246
566,660
664,885
650,305
785,061
1,890,226
2,014,953
1,928,351
1,799,322
1,723,059
209,924
1,518,374
218,821
5,617,531
5,487,155
5,508,788
200,771
200,7715,508,7885,487,1555,617,531218,8211,518,374209,9241,723,0591,799,3221,928,3512,014,9531,890,226785,061650,305664,885566,660519,246517,474519,528556,212558,087562,010579,512612,858615,168616,062604,593594,933587,083621,784665,249586,322575,224808,202791,067749,271704,051700,835703,854692,953673,480645,394716,505681,751685,129639,257630,322634,280468,271455,855417,490366,206248,578207,413205,501212,709232,288281,872277,029313,751314,489319,014489,658535,769557,598585,514673,497615,169571,961559,072541,805526,313496,292511,926502,567526,090568,012495,681519,693491,991474,259454,579427,310447,264399,531405,604420,364422,5103,6403,7283,81728,2684,1014,2954,49626,84926,69227,10026,40523,669296,900299,200301,000313,400279,700275,200276,700285,300289,400276,400268,500292,100268,300271,300267,900268,500276,900272,2000248,200250,600210,200246,100239,900000
       Property Plant Equipment 
0
0
0
13,000
12,800
13,100
13,000
13,100
0
14,000
14,100
14,600
14,700
14,700
14,900
15,500
15,400
21,100
20,900
20,800
20,900
21,000
20,800
21,000
21,200
21,100
20,700
20,665
21,113
21,813
21,799
22,155
22,392
23,593
24,158
24,362
24,902
27,331
28,714
29,743
30,556
31,420
32,341
33,033
33,199
33,468
33,645
36,208
37,651
38,086
39,731
42,485
43,368
43,534
45,736
48,404
49,542
49,452
49,051
49,698
61,200
61,992
63,216
62,522
61,459
60,557
59,571
58,406
57,294
56,505
55,601
54,640
53,650
52,692
51,972
50,477
49,830
49,196
48,509
47,002
47,356
46,793
46,392
46,005
45,716
45,242
42,557
42,335
42,016
41,696
39,701
39,612
39,151
38,953
39,092
38,977
38,594
38,061
37,971
37,628
37,209
42,532
42,752
42,439
42,025
42,551
42,900
44,354
44,579
44,536
44,914
45,477
45,055
44,544
44,120
88,005
86,156
81,901
77,301
76,923
72,547
72,797
76,472
79,310
81,290
82,871
82,768
82,76882,87181,29079,31076,47272,79772,54776,92377,30181,90186,15688,00544,12044,54445,05545,47744,91444,53644,57944,35442,90042,55142,02542,43942,75242,53237,20937,62837,97138,06138,59438,97739,09238,95339,15139,61239,70141,69642,01642,33542,55745,24245,71646,00546,39246,79347,35647,00248,50949,19649,83050,47751,97252,69253,65054,64055,60156,50557,29458,40659,57160,55761,45962,52263,21661,99261,20049,69849,05149,45249,54248,40445,73643,53443,36842,48539,73138,08637,65136,20833,64533,46833,19933,03332,34131,42030,55629,74328,71427,33124,90224,36224,15823,59322,39222,15521,79921,81321,11320,66520,70021,10021,20021,00020,80021,00020,90020,80020,90021,10015,40015,50014,90014,70014,70014,60014,10014,000013,10013,00013,10012,80013,000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,894
2,784
2,673
2,563
2,453
2,342
2,236
2,130
2,130
2,130
2,130
2,130
2,130
2,130
2,130
2,130
2,130
2,130
2,130
2,130
2,130
2,130
2,130
2,130
2,130
2,130
2,130
2,130
2,130
2,130
2,130
2,130
59,078
59,014
59,053
59,040
57,579
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,018
8,993
8,968
8,944
8,922
8,901
22,074
21,947
21,814
21,682
21,561
21,404
21,275
21,147
21,023
20,901
20,781
20,661
20,546
20,433
102,636
86,332
86,332
86,478
86,478
86,478
86,478
86,478
86,478
86,478
86,478
86,478
86,47886,47886,47886,47886,47886,47886,47886,47886,47886,33286,332102,63620,43320,54620,66120,78120,90121,02321,14721,27521,40421,56121,68221,81421,94722,0748,9018,9228,9448,9688,9939,01800000000000000000000000000000057,57959,04059,05359,01459,0782,1302,1302,1302,1302,1302,1302,1302,1302,1302,1302,1302,1302,1302,1302,1302,1302,1302,1302,1302,1302,1302,1302,1302,1302,1302,2362,3422,4532,5632,6732,7842,8940000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,546,999
1,464,659
0
0
0
0
1,111,453
1,074,668
1,067,661
1,048,093
1,073,975
1,085,761
1,108,891
1,117,552
1,137,695
1,129,888
1,140,562
1,116,299
707,530
0
0
1,187,869
1,462,651
1,476,213
1,529,251
1,579,367
1,604,228
1,586,050
1,835,047
1,818,532
1,881,005
1,885,964
492,080
488,422
1,914,084
1,937,208
2,030,479
2,007,638
2,013,607
1,936,500
579,948
715,188
1,692,488
1,816,450
1,734,416
1,609,759
1,539,359
1,455,068
1,335,622
1,229,618
1,192,829
1,168,797
1,173,661
1,190,854
1,190,8541,173,6611,168,7971,192,8291,229,6181,335,6221,455,0681,539,3591,609,7591,734,4161,816,4501,692,488715,188579,9481,936,5002,013,6072,007,6382,030,4791,937,2081,914,084488,422492,0801,885,9641,881,0051,818,5321,835,0471,586,0501,604,2281,579,3671,529,2511,476,2131,462,6511,187,86900707,5301,116,2991,140,5621,129,8881,137,6951,117,5521,108,8911,085,7611,073,9751,048,0931,067,6611,074,6681,111,45300001,464,6591,546,9990000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,481
5,287
5,089
4,881
2,043
1,953
1,865
4,101
1,687
1,598
1,510
3,743
1,332
1,243
1,155
3,196
977
888
799
2,841
622
533
444
4,756
266
178
89
5,012
2,957
2,842
2,724
4,612
8,718
8,421
8,120
68,235
8,854
8,963
8,525
9,104
9,193
8,433
8,260
9,422
9,626
9,108
8,419
8,165
8,289
7,764
7,416
7,392
7,220
7,527
7,158
6,984
6,279
5,655
5,640
5,462
5,254
5,884
5,470
5,847
5,052
4,698
5,075
6,489
6,608
6,528
6,684
6,944
7,541
7,812
8,131
7,357
6,715
5,818
5,361
5,935
4,108
4,479
5,010
4,224
5,889
5,267
5,320
7,097
26,015
25,702
25,784
24,867
23,838
23,477
23,281
21,561
21,201
20,551
9,493
9,49320,55121,20121,56123,28123,47723,83824,86725,78425,70226,0157,0975,3205,2675,8894,2245,0104,4794,1085,9355,3615,8186,7157,3578,1317,8127,5416,9446,6846,5286,6086,4895,0754,6985,0525,8475,4705,8845,2545,4625,6405,6556,2796,9847,1587,5277,2207,3927,4167,7648,2898,1658,4199,1089,6269,4228,2608,4339,1939,1048,5258,9638,85468,2358,1208,4218,7184,6122,7242,8422,9575,012891782664,7564445336222,8417998889773,1961,1551,2431,3323,7431,5101,5981,6874,1011,8651,9532,0434,8815,0895,2875,4810000000000000000000000000000
       Earning Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
533,841
528,011
516,091
514,162
515,171
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000515,171514,162516,091528,011533,84100000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
0
0
320,400
318,700
369,800
335,600
343,900
0
388,700
394,800
407,000
402,500
419,100
430,300
457,000
473,000
543,600
561,700
576,100
578,300
584,900
598,300
608,700
611,600
618,400
643,100
0
310,248
305,711
330,340
338,770
1,210,266
1,281,603
1,328,574
1,305,045
1,320,120
1,473,554
1,577,039
2,030,597
2,043,985
2,114,833
2,138,926
2,286,108
2,327,715
2,455,650
2,548,918
2,594,257
2,721,288
2,732,221
2,914,757
2,893,920
2,866,966
2,935,065
2,908,956
2,985,453
2,985,836
3,114,683
3,203,517
3,273,745
3,674,142
3,541,481
3,507,772
3,520,374
3,391,515
3,039,251
3,013,583
2,910,408
2,774,714
2,744,632
2,530,192
2,336,630
2,320,907
2,188,822
2,189,282
2,307,624
2,399,038
2,441,513
2,371,671
2,680,079
2,584,366
2,572,191
2,717,917
2,685,785
2,775,924
2,692,258
2,706,579
2,754,740
2,801,364
2,765,888
2,753,645
2,827,134
2,912,362
2,967,976
2,687,975
2,837,510
3,018,562
2,965,225
2,947,490
2,978,362
2,971,078
3,265,810
3,227,641
3,288,861
3,203,043
3,185,616
3,172,402
3,191,757
3,176,338
3,449,910
3,494,070
3,607,497
3,831,537
3,900,939
1,748,178
2,590,905
1,546,534
2,289,481
2,190,867
2,236,202
4,204,431
2,602,417
4,254,169
4,266,354
4,188,330
0
4,216,837
4,216,83704,188,3304,266,3544,254,1692,602,4174,204,4312,236,2022,190,8672,289,4811,546,5342,590,9051,748,1783,900,9393,831,5373,607,4973,494,0703,449,9103,176,3383,191,7573,172,4023,185,6163,203,0433,288,8613,227,6413,265,8102,971,0782,978,3622,947,4902,965,2253,018,5622,837,5102,687,9752,967,9762,912,3622,827,1342,753,6452,765,8882,801,3642,754,7402,706,5792,692,2582,775,9242,685,7852,717,9172,572,1912,584,3662,680,0792,371,6712,441,5132,399,0382,307,6242,189,2822,188,8222,320,9072,336,6302,530,1922,744,6322,774,7142,910,4083,013,5833,039,2513,391,5153,520,3743,507,7723,541,4813,674,1423,273,7453,203,5173,114,6832,985,8362,985,4532,908,9562,935,0652,866,9662,893,9202,914,7572,732,2212,721,2882,594,2572,548,9182,455,6502,327,7152,286,1082,138,9262,114,8332,043,9852,030,5971,577,0391,473,5541,320,1201,305,0451,328,5741,281,6031,210,266338,770330,340305,711310,2480643,100618,400611,600608,700598,300584,900578,300576,100561,700543,600473,000457,000430,300419,100402,500407,000394,800388,7000343,900335,600369,800318,700320,400000
> Total Liabilities 
0
0
0
566,000
563,200
574,200
590,100
609,500
0
683,400
687,600
685,300
672,700
684,300
692,100
746,400
722,500
815,100
837,500
856,300
849,800
877,100
886,600
912,400
873,600
889,200
885,400
894,747
917,171
965,026
1,060,176
1,036,480
1,097,291
1,166,615
1,209,349
1,208,402
1,201,161
1,351,353
1,451,582
1,475,011
1,486,535
1,598,263
1,625,640
1,721,850
1,776,963
1,878,586
1,945,269
1,967,278
2,063,807
2,092,016
2,198,622
2,215,568
2,207,717
2,267,811
2,258,110
2,300,585
2,281,810
2,421,236
2,488,977
2,508,687
2,801,874
2,755,842
2,752,006
2,791,509
2,636,816
2,512,976
2,488,279
2,399,449
2,309,945
2,299,234
2,136,335
2,039,963
2,035,220
1,900,435
1,862,426
1,867,416
1,910,937
1,915,511
1,832,659
1,973,247
1,878,190
1,861,832
1,890,749
1,856,342
1,909,931
1,854,246
1,840,408
1,867,624
1,915,670
1,879,812
1,895,951
1,921,934
1,964,546
1,992,153
1,941,124
2,075,978
2,170,996
2,152,311
2,159,644
2,183,079
2,162,484
2,439,934
2,394,343
2,446,922
2,380,276
2,366,342
2,344,294
2,357,681
2,391,033
2,649,920
2,678,556
2,733,750
2,855,539
2,934,696
2,953,900
5,710,163
5,757,428
5,556,639
5,533,991
5,427,176
5,423,413
5,369,987
5,225,598
5,145,518
5,019,913
5,043,365
5,010,370
5,010,3705,043,3655,019,9135,145,5185,225,5985,369,9875,423,4135,427,1765,533,9915,556,6395,757,4285,710,1632,953,9002,934,6962,855,5392,733,7502,678,5562,649,9202,391,0332,357,6812,344,2942,366,3422,380,2762,446,9222,394,3432,439,9342,162,4842,183,0792,159,6442,152,3112,170,9962,075,9781,941,1241,992,1531,964,5461,921,9341,895,9511,879,8121,915,6701,867,6241,840,4081,854,2461,909,9311,856,3421,890,7491,861,8321,878,1901,973,2471,832,6591,915,5111,910,9371,867,4161,862,4261,900,4352,035,2202,039,9632,136,3352,299,2342,309,9452,399,4492,488,2792,512,9762,636,8162,791,5092,752,0062,755,8422,801,8742,508,6872,488,9772,421,2362,281,8102,300,5852,258,1102,267,8112,207,7172,215,5682,198,6222,092,0162,063,8071,967,2781,945,2691,878,5861,776,9631,721,8501,625,6401,598,2631,486,5351,475,0111,451,5821,351,3531,201,1611,208,4021,209,3491,166,6151,097,2911,036,4801,060,176965,026917,171894,747885,400889,200873,600912,400886,600877,100849,800856,300837,500815,100722,500746,400692,100684,300672,700685,300687,600683,4000609,500590,100574,200563,200566,000000
   > Total Current Liabilities 
0
0
0
7,100
3,600
5,500
3,100
2,800
0
5,700
687,600
685,300
672,700
684,300
692,100
804,600
722,500
815,100
818,100
832,200
828,400
855,800
853,800
876,200
846,500
872,500
868,800
885,200
912,200
962,400
1,057,100
1,033,100
1,075,600
1,149,500
1,197,400
1,175,000
1,201,200
1,351,400
1,451,600
23,576
36,676
48,303
17,741
118,652
138,410
95,780
26,857
88,862
155,046
96,040
160,825
187,840
126,433
179,475
152,773
151,624
117,643
194,295
162,971
100,738
126,377
184,179
240,233
202,574
10,973
11,175
9,739
54,998
4,390
4,860
4,426
25,539
4,579
4,133
4,315
500
15,000
500
500
100,000
500
500
55,000
5,000
20,000
500
40,000
45,000
30,000
20,000
35,000
15,000
20,000
50,000
500
70,000
85,000
75,000
125,000
115,000
45,000
76,625
81,875
149,500
85,000
87,125
84,000
48,500
6,375
8,250
6,125
23,393
22,314
21,234
20,155
19,074
17,992
11,000
25,000
90,000
315,000
5
435,000
2,266,361
3,319,641
3,357,629
335,000
335,0003,357,6293,319,6412,266,361435,0005315,00090,00025,00011,00017,99219,07420,15521,23422,31423,3936,1258,2506,37548,50084,00087,12585,000149,50081,87576,62545,000115,000125,00075,00085,00070,00050050,00020,00015,00035,00020,00030,00045,00040,00050020,0005,00055,000500500100,00050050015,0005004,3154,1334,57925,5394,4264,8604,39054,9989,73911,17510,973202,574240,233184,179126,377100,738162,971194,295117,643151,624152,773179,475126,433187,840160,82596,040155,04688,86226,85795,780138,410118,65217,74148,30336,67623,5761,451,6001,351,4001,201,2001,175,0001,197,4001,149,5001,075,6001,033,1001,057,100962,400912,200885,200868,800872,500846,500876,200853,800855,800828,400832,200818,100815,100722,500804,600692,100684,300672,700685,300687,6005,70002,8003,1005,5003,6007,100000
       Short-term Debt 
0
0
0
7,100
3,600
5,500
3,100
2,800
0
5,700
4,800
2,600
3,700
4,300
4,000
4,400
3,800
5,500
7,000
8,100
3,900
7,500
2,800
4,500
2,300
4,500
4,400
10,321
1,351
3,637
5,011
2,488
2,257
8,502
13,575
31,614
5,903
9,442
11,765
7,870
18,192
26,008
4,015
106,046
123,020
80,877
1,269
75,786
136,611
73,153
141,698
171,825
108,633
162,386
133,724
127,090
101,702
167,692
139,365
82,873
103,497
166,384
222,756
169,383
10,973
11,175
9,739
54,998
4,390
4,860
4,426
4,141
4,579
4,133
4,315
500
15,000
500
500
100,000
500
500
55,000
5,000
20,000
500
40,000
45,000
30,000
20,000
35,000
15,000
20,000
50,000
500
70,000
85,000
75,000
125,000
115,000
45,000
76,625
81,875
149,500
85,000
87,125
84,000
48,500
6,375
8,250
6,125
23,393
22,314
21,234
20,155
19,074
17,992
11,000
25,000
90,000
315,000
485,000
435,000
405,000
220,000
330,000
335,000
335,000330,000220,000405,000435,000485,000315,00090,00025,00011,00017,99219,07420,15521,23422,31423,3936,1258,2506,37548,50084,00087,12585,000149,50081,87576,62545,000115,000125,00075,00085,00070,00050050,00020,00015,00035,00020,00030,00045,00040,00050020,0005,00055,000500500100,00050050015,0005004,3154,1334,5794,1414,4264,8604,39054,9989,73911,17510,973169,383222,756166,384103,49782,873139,365167,692101,702127,090133,724162,386108,633171,825141,69873,153136,61175,7861,26980,877123,020106,0464,01526,00818,1927,87011,7659,4425,90331,61413,5758,5022,2572,4885,0113,6371,35110,3214,4004,5002,3004,5002,8007,5003,9008,1007,0005,5003,8004,4004,0004,3003,7002,6004,8005,70002,8003,1005,5003,6007,100000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
169,944
0
0
0
152,858
53,852
93,138
46,606
198,971
119,731
214,827
253,513
248,629
188,120
256,441
0
0
85,000
87,125
84,000
48,500
6,375
8,250
6,125
0
0
0
0
0
0
0
25,000
90,000
315,000
485,000
435,000
405,000
220,000
330,000
335,000
335,000330,000220,000405,000435,000485,000315,00090,00025,00000000006,1258,2506,37548,50084,00087,12585,00000256,441188,120248,629253,513214,827119,731198,97146,60693,13853,852152,858000169,944000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,067
927,017
995,850
996,478
14,738
16,245
17,649
20,514
10,086
13,970
15,457
15,706
18,484
22,295
13,726
12,606
15,390
14,903
25,588
13,076
18,435
22,887
19,127
16,015
17,800
17,089
19,049
24,534
15,941
26,603
23,606
17,865
22,880
17,795
17,477
33,191
2,438,490
2,349,277
2,335,667
2,206,277
2,164,462
2,151,019
2,002,558
21,398
1,902,349
1,769,060
1,728,034
1,740,781
1,763,870
1,770,024
1,696,934
1,717,219
1,718,256
1,690,623
1,673,123
1,682,128
1,724,281
1,700,824
1,656,755
1,685,055
1,744,778
1,713,552
1,720,479
1,759,086
1,796,694
1,782,125
1,777,382
1,866,785
1,937,154
1,910,145
1,889,115
1,922,925
1,962,048
2,161,851
2,132,370
2,116,673
2,123,512
2,077,774
2,074,491
2,126,749
2,195,642
2,451,317
2,479,243
2,537,073
2,656,542
2,682,001
2,714,329
5,466,232
5,544,725
5,342,855
5,281,359
5,110,723
4,897,220
4,717,582
4,614,320
0
0
0
0
00004,614,3204,717,5824,897,2205,110,7235,281,3595,342,8555,544,7255,466,2322,714,3292,682,0012,656,5422,537,0732,479,2432,451,3172,195,6422,126,7492,074,4912,077,7742,123,5122,116,6732,132,3702,161,8511,962,0481,922,9251,889,1151,910,1451,937,1541,866,7851,777,3821,782,1251,796,6941,759,0861,720,4791,713,5521,744,7781,685,0551,656,7551,700,8241,724,2811,682,1281,673,1231,690,6231,718,2561,717,2191,696,9341,770,0241,763,8701,740,7811,728,0341,769,0601,902,34921,3982,002,5582,151,0192,164,4622,206,2772,335,6672,349,2772,438,49033,19117,47717,79522,88017,86523,60626,60315,94124,53419,04917,08917,80016,01519,12722,88718,43513,07625,58814,90315,39012,60613,72622,29518,48415,70615,45713,97010,08620,51417,64916,24514,738996,478995,850927,01710,0670000000000000000000000000000
       Other Current Liabilities 
0
0
0
-7,100
-3,600
-5,500
-3,100
-2,800
0
-5,700
682,800
682,700
669,000
680,000
688,100
800,200
718,700
809,600
811,100
824,100
824,500
848,300
851,000
871,700
844,200
868,000
864,400
874,879
900,782
958,763
1,052,089
1,030,612
1,058,605
1,124,753
1,166,176
1,122,872
1,185,211
1,327,988
1,424,378
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,769,060
1,728,034
0
0
0
0
1,717,219
1,718,256
1,690,623
1,673,123
1,682,128
1,724,281
1,700,824
1,656,755
1,685,055
1,744,778
1,713,552
1,720,479
1,759,086
1,796,694
1,782,125
1,777,382
1,866,785
1,937,154
1,910,145
1,889,115
1,922,925
1,962,048
2,161,851
2,132,370
2,116,673
2,123,512
2,077,774
2,074,491
2,126,749
2,195,642
2,451,317
2,479,243
2,537,073
22,314
21,234
2,714,329
5,466,232
5,544,725
5,342,855
-25,000
-90,000
4,897,220
-484,995
0
-405,000
-220,000
-330,000
-335,000
-335,000-330,000-220,000-405,0000-484,9954,897,220-90,000-25,0005,342,8555,544,7255,466,2322,714,32921,23422,3142,537,0732,479,2432,451,3172,195,6422,126,7492,074,4912,077,7742,123,5122,116,6732,132,3702,161,8511,962,0481,922,9251,889,1151,910,1451,937,1541,866,7851,777,3821,782,1251,796,6941,759,0861,720,4791,713,5521,744,7781,685,0551,656,7551,700,8241,724,2811,682,1281,673,1231,690,6231,718,2561,717,21900001,728,0341,769,06000000000000000000000000000000000001,424,3781,327,9881,185,2111,122,8721,166,1761,124,7531,058,6051,030,6121,052,089958,763900,782874,879864,400868,000844,200871,700851,000848,300824,500824,100811,100809,600718,700800,200688,100680,000669,000682,700682,800-5,7000-2,800-3,100-5,500-3,600-7,100000
   > Long-term Liabilities 
0
0
0
3,100
0
0
0
0
0
0
0
0
0
0
0
1,000
1,000
0
19,400
24,100
21,400
21,300
32,800
36,200
27,000
16,700
16,700
9,500
5,000
2,600
3,100
3,400
21,700
17,100
11,900
33,400
1,195,258
1,341,911
1,439,817
16,710
1,468,343
26,330
30,206
30,716
30,731
30,743
32,916
34,325
34,325
34,325
34,825
34,825
31,625
36,700
45,000
48,050
46,600
74,059
75,809
76,009
128,968
69,742
125,916
126,562
103,378
103,378
103,378
103,378
103,378
103,378
103,378
103,878
45,000
45,000
103,878
103,878
103,878
103,878
103,878
103,878
103,878
103,878
103,878
103,878
103,878
103,878
103,878
103,878
103,878
103,878
103,878
103,878
103,055
103,067
103,079
101,589
101,585
101,623
101,660
101,697
101,733
125,266
119,857
117,223
115,088
112,953
110,822
108,677
96,679
95,637
94,591
93,541
92,489
150,604
149,572
148,539
147,504
140,560
25,000
90,000
5,108,413
85,112
4,790,598
2,879,157
1,700,272
1,685,736
2,952,504
2,952,5041,685,7361,700,2722,879,1574,790,59885,1125,108,41390,00025,000140,560147,504148,539149,572150,60492,48993,54194,59195,63796,679108,677110,822112,953115,088117,223119,857125,266101,733101,697101,660101,623101,585101,589103,079103,067103,055103,878103,878103,878103,878103,878103,878103,878103,878103,878103,878103,878103,878103,878103,878103,878103,878103,878103,87845,00045,000103,878103,378103,378103,378103,378103,378103,378103,378126,562125,91669,742128,96876,00975,80974,05946,60048,05045,00036,70031,62534,82534,82534,32534,32534,32532,91630,74330,73130,71630,20626,3301,468,34316,7101,439,8171,341,9111,195,25833,40011,90017,10021,7003,4003,1002,6005,0009,50016,70016,70027,00036,20032,80021,30021,40024,10019,40001,0001,000000000000003,100000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
103,878
103,878
0
0
0
0
103,878
103,878
103,878
103,878
103,878
103,878
103,878
103,878
103,878
103,878
103,878
103,878
0
0
0
103,079
101,589
101,585
101,623
101,660
101,697
101,733
125,266
119,857
117,223
115,088
112,953
110,822
108,677
96,679
95,637
94,591
93,541
92,489
150,604
149,572
148,539
147,504
140,560
139,607
138,655
129,702
85,112
0
0
0
0
0
0000085,112129,702138,655139,607140,560147,504148,539149,572150,60492,48993,54194,59195,63796,679108,677110,822112,953115,088117,223119,857125,266101,733101,697101,660101,623101,585101,589103,079000103,878103,878103,878103,878103,878103,878103,878103,878103,878103,878103,878103,8780000103,878103,8780000000000000000000000000000000000000000000000000000000000000000000000000
       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
10,067
13,034
25,007
12,841
14,738
16,245
17,649
20,514
10,086
13,970
15,457
15,706
18,484
22,295
13,726
12,606
15,390
14,903
25,588
13,076
18,435
22,887
19,127
16,015
17,800
17,089
19,049
24,534
15,941
26,603
23,606
17,865
22,880
17,795
17,477
33,191
20,561
21,845
17,160
15,377
16,396
19,098
19,158
21,398
22,536
22,033
23,568
21,856
26,385
27,807
30,109
34,275
35,254
36,821
38,029
42,776
38,560
11,411
10,337
12,655
10,501
9,967
9,520
9,900
10,945
13,823
14,057
11,889
12,526
29,182
17,016
13,539
12,337
21,642
13,102
16,138
11,738
28,317
14,280
15,639
24,188
26,110
24,098
36,156
29,187
33,525
47,037
45,055
31,678
35,625
52,528
43,377
53,594
37,021
65,250
0
0
0
0
000065,25037,02153,59443,37752,52835,62531,67845,05547,03733,52529,18736,15624,09826,11024,18815,63914,28028,31711,73816,13813,10221,64212,33713,53917,01629,18212,52611,88914,05713,82310,9459,9009,5209,96710,50112,65510,33711,41138,56042,77638,02936,82135,25434,27530,10927,80726,38521,85623,56822,03322,53621,39819,15819,09816,39615,37717,16021,84520,56133,19117,47717,79522,88017,86523,60626,60315,94124,53419,04917,08917,80016,01519,12722,88718,43513,07625,58814,90315,39012,60613,72622,29518,48415,70615,45713,97010,08620,51417,64916,24514,73812,84125,00713,03410,0670000000000000000000000000000
> Total Stockholder Equity
0
0
0
58,400
61,000
60,400
60,000
58,200
0
71,600
73,800
75,400
75,900
76,800
79,200
81,400
82,500
86,900
89,300
92,100
94,500
96,200
99,700
101,900
103,200
103,000
103,100
103,761
103,387
105,485
108,729
112,962
117,505
119,327
123,369
124,946
122,811
125,974
129,147
133,076
137,086
110,966
113,755
116,994
123,442
122,485
129,390
134,988
137,788
144,524
148,123
152,262
156,682
155,328
154,554
158,555
162,221
134,375
142,579
149,889
198,771
200,125
198,168
193,096
265,041
207,261
210,815
197,208
187,740
163,526
161,569
83,958
80,186
80,974
78,278
74,002
70,611
70,147
70,741
72,552
75,854
71,102
142,039
147,692
149,488
192,618
192,691
194,163
181,840
185,241
153,643
155,929
156,749
167,621
171,627
175,210
182,317
191,130
200,763
200,350
204,001
209,814
218,130
229,081
243,255
257,264
270,021
277,864
265,777
282,516
296,268
307,087
311,113
315,938
321,232
502,021
466,318
448,904
433,714
461,141
496,870
513,955
532,558
577,281
596,159
619,335
661,390
661,390619,335596,159577,281532,558513,955496,870461,141433,714448,904466,318502,021321,232315,938311,113307,087296,268282,516265,777277,864270,021257,264243,255229,081218,130209,814204,001200,350200,763191,130182,317175,210171,627167,621156,749155,929153,643185,241181,840194,163192,691192,618149,488147,692142,03971,10275,85472,55270,74170,14770,61174,00278,27880,97480,18683,958161,569163,526187,740197,208210,815207,261265,041193,096198,168200,125198,771149,889142,579134,375162,221158,555154,554155,328156,682152,262148,123144,524137,788134,988129,390122,485123,442116,994113,755110,966137,086133,076129,147125,974122,811124,946123,369119,327117,505112,962108,729105,485103,387103,761103,100103,000103,200101,90099,70096,20094,50092,10089,30086,90082,50081,40079,20076,80075,90075,40073,80071,600058,20060,00060,40061,00058,400000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
15,900
15,875
6,104
6,104
6,104
6,104
6,104
6,116
6,116
6,118
6,119
8,159
8,159
8,189
8,221
8,221
8,221
8,230
8,242
8,245
16,490
16,497
16,568
16,570
16,570
16,592
16,631
16,630
16,634
16,635
16,683
16,691
16,691
16,695
18,286
18,291
18,302
18,304
18,373
18,373
18,373
18,373
18,495
18,467
18,467
18,467
18,628
18,628
18,628
18,628
18,729
18,729
18,729
18,729
18,780
18,780
18,830
18,830
18,840
34,365
34,365
34,365
34,415
34,423
34,423
34,427
34,427
34,533
34,533
34,534
34,570
34,626
34,626
34,626
34,717
34,717
34,717
34,720
34,825
34,825
34,825
34,854
34,957
34,957
34,957
34,957
34,957
34,957
34,957
44,705
44,705
44,705
44,705
44,705
44,705
44,705
44,705
44,705
44,908
44,908
44,908
44,90844,90844,90844,70544,70544,70544,70544,70544,70544,70544,70544,70534,95734,95734,95734,95734,95734,95734,95734,85434,82534,82534,82534,72034,71734,71734,71734,62634,62634,62634,57034,53434,53334,53334,42734,42734,42334,42334,41534,36534,36534,36518,84018,83018,83018,78018,78018,72918,72918,72918,72918,62818,62818,62818,62818,46718,46718,46718,49518,37318,37318,37318,37318,30418,30218,29118,28616,69516,69116,69116,68316,63516,63416,63016,63116,59216,57016,57016,56816,49716,4908,2458,2428,2308,2218,2218,2218,1898,1598,1596,1196,1186,1166,1166,1046,1046,1046,1046,10415,87515,90000000000000000000000000000
   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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
23,894
21,314
0
0
0
0
12,048
16,747
19,958
92,612
92,549
94,693
96,927
98,786
100,697
103,372
106,791
110,376
0
0
0
124,283
129,005
133,281
138,442
145,767
142,959
151,833
157,796
167,140
175,463
183,634
192,612
204,486
213,723
209,915
218,856
228,825
236,579
248,165
255,536
262,513
252,011
261,807
271,831
289,126
310,512
331,890
355,219
0
0
0
0
0
00000355,219331,890310,512289,126271,831261,807252,011262,513255,536248,165236,579228,825218,856209,915213,723204,486192,612183,634175,463167,140157,796151,833142,959145,767138,442133,281129,005124,283000110,376106,791103,372100,69798,78696,92794,69392,54992,61219,95816,74712,048000021,31423,8940000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
1,500
-500
-2,600
-5,600
0
-700
1,200
1,500
0
-1,100
-400
400
-400
300
800
1,400
1,800
1,300
2,800
2,800
0
-400
-1,400
-1,977
-2,307
-1,939
-670
1,471
3,943
4,431
6,225
4,726
3,136
4,841
5,868
5,376
5,002
5,457
4,190
3,005
4,337
-590
1,637
324
-2,735
-850
-2,678
-4,562
-5,383
-6,848
-3,310
-2,545
-1,498
-4,260
-483
1,971
4,086
-26
-4,327
-2,123
-3,316
-1,330
1,580
-1,605
-1,916
-1,898
-2,652
-3,130
-3,042
-2,579
-3,107
-3,702
-3,171
-3,965
-2,556
-1,327
-2,202
-10,484
-12,435
-7,038
-7,493
-5,339
-7,232
-7,713
-7,023
-7,211
-10,963
-12,659
-15,330
-8,083
-7,437
-8,762
-6,128
-2,668
-632
1,479
-3,634
-4,487
-6,058
-4,079
1,736
6,112
6,371
4,562
-1,819
6,422
11,044
14,762
13,266
14,433
12,249
8,768
-37,484
-65,244
-98,389
-93,124
-79,100
-86,186
-90,619
-62,781
-63,361
-60,769
-40,400
-40,400-60,769-63,361-62,781-90,619-86,186-79,100-93,124-98,389-65,244-37,4848,76812,24914,43313,26614,76211,0446,422-1,8194,5626,3716,1121,736-4,079-6,058-4,487-3,6341,479-632-2,668-6,128-8,762-7,437-8,083-15,330-12,659-10,963-7,211-7,023-7,713-7,232-5,339-7,493-7,038-12,435-10,484-2,202-1,327-2,556-3,965-3,171-3,702-3,107-2,579-3,042-3,130-2,652-1,898-1,916-1,6051,580-1,330-3,316-2,123-4,327-264,0861,971-483-4,260-1,498-2,545-3,310-6,848-5,383-4,562-2,678-850-2,7353241,637-5904,3373,0054,1905,4575,0025,3765,8684,8413,1364,7266,2254,4313,9431,471-670-1,939-2,307-1,977-1,400-40002,8002,8001,3001,8001,400800300-400400-400-1,10001,5001,200-7000-5,600-2,600-5001,5000