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

Southern First Bancshares Inc
Buy, Hold or Sell?

Let's analyze Southern First Bancshares Inc together

I guess you are interested in Southern First Bancshares 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 Southern First Bancshares 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 Southern First Bancshares Inc

I send you an email if I find something interesting about Southern First Bancshares Inc.

1. Quick Overview

1.1. Quick analysis of Southern First Bancshares Inc (30 sec.)










1.2. What can you expect buying and holding a share of Southern First Bancshares Inc? (30 sec.)

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
5.0%

What is your share worth?

Current worth
$40.02
Expected worth in 1 year
$-374.47
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
$-414.48
Return On Investment
-1,145.0%

For what price can you sell your share?

Current Price per Share
$36.20
Expected price per share
$32.40 - $45.91
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Southern First Bancshares Inc (5 min.)




Live pricePrice per Share (EOD)
$36.20
Intrinsic Value Per Share
$54.72 - $109.00
Total Value Per Share
$94.74 - $149.02

2.2. Growth of Southern First Bancshares Inc (5 min.)




Is Southern First Bancshares Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$326.5m$3.6b-$2.5b-213.5%

How much money is Southern First Bancshares Inc making?

Current yearPrevious yearGrowGrow %
Making money$3.5m$3.6m-$170.2k-4.8%
Net Profit Margin11.9%16.6%--

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

2.3. Financial Health of Southern First Bancshares 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 Southern First Bancshares Inc?

Welcome investor! Southern First Bancshares Inc's management wants to use your money to grow the business. In return you get a share of Southern First Bancshares Inc.

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

Speculation

The Price per Share of Southern First Bancshares Inc is $36.20. 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 Southern First Bancshares 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 Southern First Bancshares 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 $40.02. Based on the TTM, the Book Value Change Per Share is $-103.62 per quarter. Based on the YOY, the Book Value Change Per Share is $11.19 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 $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Southern First Bancshares 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 Eps0.541.5%0.431.2%0.451.2%0.762.1%0.631.7%
Usd Book Value Change Per Share0.952.6%-103.62-286.2%11.1930.9%-11.12-30.7%-1.62-4.5%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.952.6%-103.62-286.2%11.1930.9%-11.12-30.7%-1.62-4.5%
Usd Price Per Share34.08-33.05-32.04-38.43-34.90-
Price to Earnings Ratio15.87-19.90-18.53-15.10-16.19-
Price-to-Total Gains Ratio35.70-28.10-5.83-9.59-1.04-
Price to Book Ratio0.85-0.63-0.07-0.22-0.20-
Price-to-Total Gains Ratio35.70-28.10-5.83-9.59-1.04-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share36.2
Number of shares27
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share-103.62-11.12
Usd Total Gains Per Share-103.62-11.12
Gains per Quarter (27 shares)-2,797.76-300.15
Gains per Year (27 shares)-11,191.06-1,200.60
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-11191-112010-1201-1211
20-22382-223920-2401-2412
30-33573-335830-3602-3613
40-44764-447740-4802-4814
50-55955-559650-6003-6015
60-67146-671560-7204-7216
70-78337-783470-8404-8417
80-89528-895380-9605-9618
90-100720-1007290-10805-10819
100-111911-1119200-12006-12020

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%40.00.00.0100.0%92.07.00.092.9%
Book Value Change Per Share3.01.00.075.0%10.02.00.083.3%17.03.00.085.0%36.04.00.090.0%82.016.01.082.8%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%2.00.038.05.0%26.00.073.026.3%
Total Gains per Share3.01.00.075.0%10.02.00.083.3%17.03.00.085.0%36.04.00.090.0%82.016.01.082.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Southern First Bancshares Inc compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.955-103.621+10954%11.188-91%-11.117+1264%-1.618+269%
Book Value Per Share--40.018144.151-72%451.974-91%317.029-87%246.837-84%
Current Ratio--0.0650.064+2%0.0650%1.949-97%2.506-97%
Debt To Asset Ratio--0.9220.711+30%0.057+1506%0.163+464%0.114+707%
Debt To Equity Ratio--11.7859.174+28%0.749+1473%2.093+463%1.446+715%
Dividend Per Share----0%-0%-0%0.002-100%
Enterprise Value---3410119312.000-2509027506.750-26%235081544.750-1551%-182377983.875-95%32927780.125-10456%
Eps--0.5370.431+25%0.452+19%0.764-30%0.630-15%
Ev To Ebitda Ratio---122.985-95.561-22%-86.188-30%-215.095+75%-211.290+72%
Ev To Sales Ratio---35.872-16.617-54%2.710-1424%0.034-105217%2.012-1882%
Free Cash Flow Per Share--2.6140.999+162%0.684+282%0.994+163%0.685+281%
Free Cash Flow To Equity Per Share--8.4324.822+75%17.900-53%12.204-31%9.571-12%
Gross Profit Margin--0.9270.891+4%0.901+3%0.939-1%0.941-2%
Intrinsic Value_10Y_max--109.000--------
Intrinsic Value_10Y_min--54.720--------
Intrinsic Value_1Y_max--4.978--------
Intrinsic Value_1Y_min--3.228--------
Intrinsic Value_3Y_max--19.486--------
Intrinsic Value_3Y_min--11.709--------
Intrinsic Value_5Y_max--39.458--------
Intrinsic Value_5Y_min--22.330--------
Market Cap295386570.000+6%278087688.000269642243.250+3%261400794.750+6%313546316.175-11%284770605.150-2%
Net Profit Margin--0.1840.119+55%0.166+11%0.243-24%0.256-28%
Operating Margin--0.2410.154+57%0.131+85%0.299-19%0.347-31%
Operating Ratio---0.2870.453-163%0.503-157%0.586-149%0.695-141%
Pb Ratio0.905+6%0.8520.626+36%0.072+1090%0.216+293%0.197+332%
Pe Ratio16.852+6%15.86519.902-20%18.529-14%15.101+5%16.187-2%
Price Per Share36.200+6%34.08033.045+3%32.035+6%38.426-11%34.899-2%
Price To Free Cash Flow Ratio3.463+6%3.26044.693-93%15.767-79%18.149-82%11.851-72%
Price To Total Gains Ratio37.919+6%35.69828.101+27%5.827+513%9.591+272%1.038+3339%
Quick Ratio--0.1200.109+10%0.100+20%3.275-96%4.912-98%
Return On Assets--0.0010.001+23%0.001+10%0.002-50%0.002-55%
Return On Equity--0.0130.011+22%0.012+9%0.024-44%0.027-50%
Total Gains Per Share--0.955-103.621+10954%11.188-91%-11.117+1264%-1.616+269%
Usd Book Value--326538000.0001176252249.750-72%3688041750.000-91%2586912599.950-87%2014152849.950-84%
Usd Book Value Change Per Share--0.955-103.621+10954%11.188-91%-11.117+1264%-1.618+269%
Usd Book Value Per Share--40.018144.151-72%451.974-91%317.029-87%246.837-84%
Usd Dividend Per Share----0%-0%-0%0.002-100%
Usd Enterprise Value---3410119312.000-2509027506.750-26%235081544.750-1551%-182377983.875-95%32927780.125-10456%
Usd Eps--0.5370.431+25%0.452+19%0.764-30%0.630-15%
Usd Free Cash Flow--21327000.0008154000.000+162%5581000.000+282%8108950.050+163%5592575.050+281%
Usd Free Cash Flow Per Share--2.6140.999+162%0.684+282%0.994+163%0.685+281%
Usd Free Cash Flow To Equity Per Share--8.4324.822+75%17.900-53%12.204-31%9.571-12%
Usd Market Cap295386570.000+6%278087688.000269642243.250+3%261400794.750+6%313546316.175-11%284770605.150-2%
Usd Price Per Share36.200+6%34.08033.045+3%32.035+6%38.426-11%34.899-2%
Usd Profit--4382000.0003517500.000+25%3687750.000+19%6234050.000-30%5146550.000-15%
Usd Revenue--23766000.00037806750.000-37%21847500.000+9%26628900.000-11%20601625.000+15%
Usd Total Gains Per Share--0.955-103.621+10954%11.188-91%-11.117+1264%-1.616+269%
 EOD+4 -4MRQTTM+26 -12YOY+20 -185Y+12 -2610Y+14 -26

3.3 Fundamental Score

Let's check the fundamental score of Southern First Bancshares Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1516.852
Price to Book Ratio (EOD)Between0-10.905
Net Profit Margin (MRQ)Greater than00.184
Operating Margin (MRQ)Greater than00.241
Quick Ratio (MRQ)Greater than10.120
Current Ratio (MRQ)Greater than10.065
Debt to Asset Ratio (MRQ)Less than10.922
Debt to Equity Ratio (MRQ)Less than111.785
Return on Equity (MRQ)Greater than0.150.013
Return on Assets (MRQ)Greater than0.050.001
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Southern First Bancshares Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5039.021
Ma 20Greater thanMa 5038.170
Ma 50Greater thanMa 10041.110
Ma 100Greater thanMa 20037.681
OpenGreater thanClose36.530
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Southern First Bancshares Inc

Southern First Bancshares, Inc. operates as the bank holding company for Southern First Bank that provides commercial, consumer, and mortgage loans to the general public in South Carolina, North Carolina, and Georgia. The company accepts various deposit products that include checking accounts, commercial checking accounts, and savings accounts, as well as other time deposits, including daily money market accounts and long-term certificates of deposit. Its loan portfolio comprises commercial real estate loans; construction real estate loans; commercial business loans for various lines of businesses, such as the manufacturing, service industry, and professional service areas; consumer real estate and home equity loans; and other consumer loans, including secured and unsecured installment loans and revolving lines of credit. In addition, the company provides other bank services, such as internet banking, cash management, safe deposit boxes, direct deposit, automatic drafts, bill payment, and mobile banking services. Southern First Bancshares, Inc. was incorporated in 1999 and is headquartered in Greenville, South Carolina.

Fundamental data was last updated by Penke on 2024-12-28 04:41:06.

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 efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is fair priced.
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 Southern First Bancshares Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Southern First Bancshares Inc to the Banks - Regional industry mean.
  • A Net Profit Margin of 18.4% means that $0.18 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Southern First Bancshares Inc:

  • The MRQ is 18.4%. The company is making a huge profit. +2
  • The TTM is 11.9%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ18.4%TTM11.9%+6.5%
TTM11.9%YOY16.6%-4.7%
TTM11.9%5Y24.3%-12.4%
5Y24.3%10Y25.6%-1.3%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ18.4%40.2%-21.8%
TTM11.9%31.4%-19.5%
YOY16.6%28.8%-12.2%
5Y24.3%24.7%-0.4%
10Y25.6%21.4%+4.2%
4.3.1.2. Return on Assets

Shows how efficient Southern First Bancshares Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Southern First Bancshares Inc to the Banks - Regional industry mean.
  • 0.1% Return on Assets means that Southern First Bancshares Inc generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Southern First Bancshares Inc:

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

Shows how efficient Southern First Bancshares Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Southern First Bancshares Inc to the Banks - Regional industry mean.
  • 1.3% Return on Equity means Southern First Bancshares Inc generated $0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Southern First Bancshares Inc:

  • The MRQ is 1.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.3%TTM1.1%+0.2%
TTM1.1%YOY1.2%-0.1%
TTM1.1%5Y2.4%-1.3%
5Y2.4%10Y2.7%-0.3%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3%2.8%-1.5%
TTM1.1%2.5%-1.4%
YOY1.2%2.7%-1.5%
5Y2.4%2.4%0.0%
10Y2.7%2.7%0.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Southern First Bancshares Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Southern First Bancshares Inc is operating .

  • Measures how much profit Southern First Bancshares 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 Southern First Bancshares Inc to the Banks - Regional industry mean.
  • An Operating Margin of 24.1% means the company generated $0.24  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Southern First Bancshares Inc:

  • The MRQ is 24.1%. The company is operating efficient. +1
  • The TTM is 15.4%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ24.1%TTM15.4%+8.7%
TTM15.4%YOY13.1%+2.3%
TTM15.4%5Y29.9%-14.5%
5Y29.9%10Y34.7%-4.8%
4.3.2.2. Operating Ratio

Measures how efficient Southern First Bancshares Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • An Operation Ratio of -0.29 means that the operating costs are $-0.29 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Southern First Bancshares Inc:

  • The MRQ is -0.287.
  • The TTM is 0.453. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ-0.287TTM0.453-0.740
TTM0.453YOY0.503-0.050
TTM0.4535Y0.586-0.133
5Y0.58610Y0.695-0.109
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Southern First Bancshares Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Southern First Bancshares 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 0.07 means the company has $0.07 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Southern First Bancshares Inc:

  • The MRQ is 0.065. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.064. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.065TTM0.064+0.001
TTM0.064YOY0.065-0.001
TTM0.0645Y1.949-1.885
5Y1.94910Y2.506-0.557
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM0.0642.176-2.112
YOY0.0652.383-2.318
5Y1.9491.117+0.832
10Y2.50611.601-9.095
4.4.3.2. Quick Ratio

Measures if Southern First Bancshares Inc is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Southern First Bancshares Inc to the Banks - Regional industry mean.
  • A Quick Ratio of 0.12 means the company can pay off $0.12 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Southern First Bancshares Inc:

  • The MRQ is 0.120. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.109. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.120TTM0.109+0.011
TTM0.109YOY0.100+0.009
TTM0.1095Y3.275-3.166
5Y3.27510Y4.912-1.637
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM0.109-0.015+0.124
YOY0.1002.384-2.284
5Y3.2750.682+2.593
10Y4.91217.526-12.614
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Southern First Bancshares Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Southern First Bancshares Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Southern First Bancshares Inc to Banks - Regional industry mean.
  • A Debt to Asset Ratio of 0.92 means that Southern First Bancshares Inc assets are financed with 92.2% credit (debt) and the remaining percentage (100% - 92.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Southern First Bancshares Inc:

  • The MRQ is 0.922. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.711. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.922TTM0.711+0.211
TTM0.711YOY0.057+0.654
TTM0.7115Y0.163+0.548
5Y0.16310Y0.114+0.049
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9220.915+0.007
TTM0.7110.724-0.013
YOY0.0570.326-0.269
5Y0.1630.761-0.598
10Y0.1140.847-0.733
4.5.4.2. Debt to Equity Ratio

Measures if Southern First Bancshares Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Southern First Bancshares Inc to the Banks - Regional industry mean.
  • A Debt to Equity ratio of 1,178.5% means that company has $11.78 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Southern First Bancshares Inc:

  • The MRQ is 11.785. The company is unable to pay all its debts with equity. -1
  • The TTM is 9.174. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ11.785TTM9.174+2.610
TTM9.174YOY0.749+8.425
TTM9.1745Y2.093+7.082
5Y2.09310Y1.446+0.647
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ11.78510.715+1.070
TTM9.1748.867+0.307
YOY0.7493.978-3.229
5Y2.0939.345-7.252
10Y1.44611.610-10.164
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 Southern First Bancshares Inc generates.

  • Above 15 is considered overpriced but always compare Southern First Bancshares Inc to the Banks - Regional industry mean.
  • A PE ratio of 15.87 means the investor is paying $15.87 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Southern First Bancshares Inc:

  • The EOD is 16.852. Based on the earnings, the company is fair priced.
  • The MRQ is 15.865. Based on the earnings, the company is fair priced.
  • The TTM is 19.902. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD16.852MRQ15.865+0.987
MRQ15.865TTM19.902-4.036
TTM19.902YOY18.529+1.373
TTM19.9025Y15.101+4.800
5Y15.10110Y16.187-1.086
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD16.8523.986+12.866
MRQ15.8654.277+11.588
TTM19.9024.718+15.184
YOY18.5295.611+12.918
5Y15.1019.054+6.047
10Y16.1879.531+6.656
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 Southern First Bancshares Inc:

  • The EOD is 3.463. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 3.260. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 44.693. Based on how much money comes from the company's main activities, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD3.463MRQ3.260+0.203
MRQ3.260TTM44.693-41.434
TTM44.693YOY15.767+28.926
TTM44.6935Y18.149+26.545
5Y18.14910Y11.851+6.297
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD3.4632.406+1.057
MRQ3.2602.582+0.678
TTM44.693-0.320+45.013
YOY15.7670.514+15.253
5Y18.1490.452+17.697
10Y11.8510.106+11.745
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 Southern First Bancshares 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 0.85 means the investor is paying $0.85 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Southern First Bancshares Inc:

  • The EOD is 0.905. Based on the equity, the company is cheap. +2
  • The MRQ is 0.852. Based on the equity, the company is cheap. +2
  • The TTM is 0.626. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.905MRQ0.852+0.053
MRQ0.852TTM0.626+0.226
TTM0.626YOY0.072+0.554
TTM0.6265Y0.216+0.409
5Y0.21610Y0.197+0.019
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD0.9050.450+0.455
MRQ0.8520.483+0.369
TTM0.6260.350+0.276
YOY0.0720.182-0.110
5Y0.2160.620-0.404
10Y0.1970.894-0.697
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 Southern First Bancshares Inc.

4.8.1. Institutions holding Southern First Bancshares Inc

Institutions are holding 80.901% of the shares of Southern First Bancshares Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30FJ Capital Management LLC9.89262.882880722300
2024-09-30T. Rowe Price Investment Management,Inc.9.7430.0163795017305623.9979
2024-06-30BlackRock Inc9.37260.000576478748030.632
2024-09-30Endeavour Capital Advisors Inc7.13876.2315825085892411.254
2024-09-30Vanguard Group Inc5.14780.000342005165041.5727
2024-09-30Banc Funds Co LLC4.53741.3695370243-31000-7.726
2024-09-30Dimensional Fund Advisors, Inc.4.1670.0028340021170205.2693
2024-09-30Ameriprise Financial Inc3.39390.002427693948001.7638
2024-09-30Geode Capital Management, LLC2.09820.000517120731541.8768
2024-09-30State Street Corp1.91840.000215653816451.062
2024-09-30AllianceBernstein L.P.1.65880.00161353552500.185
2024-09-30Renaissance Technologies Corp1.28440.00541048071251413.559
2024-09-30American Century Companies Inc1.01220.00168259325373.169
2024-09-30Northern Trust Corp0.94020.000476720-370-0.48
2024-09-30CapTrust Financial Advisors0.8950.007473034290.0397
2024-09-30Hotchkis & Wiley Capital Management LLC0.88830.008272484-19400-21.1136
2024-09-30Seacrest Wealth Management, LLC0.87330.261671260-22379-23.8992
2024-09-30Acadian Asset Management LLC0.82990.00336771531984.9568
2024-09-30Goldman Sachs Group Inc0.79440.0004648182765474.4107
2024-09-30Morgan Stanley - Brokerage Accounts0.76210.000262189-37623-37.6939
Total 67.348210.79645495509+62822+1.1%

4.9.2. Funds holding Southern First Bancshares Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31T. Rowe Price Small-Cap Value5.79990.1699473267-723-0.1525
2024-11-30Vanguard Total Stock Mkt Idx Inv2.95450.000624108100
2024-09-30T. Rowe Price U.S. SC Value Eq Tr-Z2.79520.1332228086156497.3664
2024-11-30iShares Russell 2000 ETF2.72580.012222242500
2024-11-30Columbia Small Cap Value I A2.19450.4817906922001.2439
2024-09-30Columbia Small Cap Value I2.16760.391417686962003.6328
2024-11-30Vanguard Institutional Extnd Mkt Idx Tr1.49540.004512202000
2024-11-30iShares Russell 2000 Value ETF0.96380.02527864100
2024-09-30Fidelity Small Cap Index0.930.009475884-1453-1.8788
2024-11-30Avantis US Small Cap Value ETF0.90420.02047378110151.3949
2024-10-31Russell Inv Tax-Managed US Mid&Sm Cap S0.82980.14426770900
2024-10-31DFA US Micro Cap I0.81660.03426663500
2024-10-31DFA US Targeted Value I0.66680.0154544087761.4469
2024-11-30Columbia VP Small Cap Value 10.66060.479653904-1712-3.0783
2024-11-30BlackRock Advantage Small Cap Core Instl0.6180.05045042900
2024-11-30State St Russell Sm/Mid Cp® Indx NL Cl C0.5410.00394414800
2024-10-31Fidelity Extended Market Index0.52510.004142851-1041-2.3717
2024-11-29Dimensional US Targeted Value ETF0.50990.01641608300.0722
2024-09-30Northwestern Mutual Ser Small Cap Value0.45640.21423723800
2024-09-30T. Rowe Price Small-Cap Value Equity0.45640.21413723800
Total 29.01152.42292367291+20941+0.9%

5.3. Insider Transactions

Insiders are holding 6.817% of the shares of Southern First Bancshares Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-25Julie Ann FairchildSELL100045.23
2024-09-16Leighton M CubbageSELL251533.29
2024-09-12Leighton M CubbageSELL174431.18
2024-09-09Leighton M CubbageSELL129031.02
2024-05-21Leighton M CubbageSELL81229.11
2024-05-15Leighton M CubbageSELL177127.34
2024-05-09Leighton M CubbageSELL78027.5
2024-04-24Anne S EllefsonSELL60028
2024-03-21R Arthur Seaver JrSELL99631.25
2024-03-19R Arthur Seaver JrSELL1731
2024-03-14R Arthur Seaver JrSELL250031.13
2024-03-13Anna T LockeBUY9032.4
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 Assets4,174,631
Total Liabilities3,848,093
Total Stockholder Equity326,538
 As reported
Total Liabilities 3,848,093
Total Stockholder Equity+ 326,538
Total Assets = 4,174,631

Assets

Total Assets4,174,631
Total Current Assets159,886
Long-term Assets241,474
Total Current Assets
Cash And Cash Equivalents 34,465
Short-term Investments 134,597
Total Current Assets  (as reported)159,886
Total Current Assets  (calculated)169,062
+/- 9,176
Long-term Assets
Property Plant Equipment 90,158
Long Term Investments 139,721
Long-term Assets Other -241,474
Long-term Assets  (as reported)241,474
Long-term Assets  (calculated)-11,595
+/- 253,069

Liabilities & Shareholders' Equity

Total Current Liabilities2,452,564
Long-term Liabilities782,288
Total Stockholder Equity326,538
Total Current Liabilities
Short-term Debt 531
Other Current Liabilities 3,042,215
Total Current Liabilities  (as reported)2,452,564
Total Current Liabilities  (calculated)3,042,746
+/- 590,182
Long-term Liabilities
Long term Debt 264,903
Long-term Liabilities  (as reported)782,288
Long-term Liabilities  (calculated)264,903
+/- 517,385
Total Stockholder Equity
Common Stock82
Retained Earnings 215,450
Accumulated Other Comprehensive Income -9,063
Other Stockholders Equity 120,069
Total Stockholder Equity (as reported)326,538
Total Stockholder Equity (calculated)326,538
+/-0
Other
Capital Stock82
Cash and Short Term Investments 159,886
Common Stock Shares Outstanding 8,089
Liabilities and Stockholders Equity 4,174,631
Net Debt 230,438
Net Invested Capital 591,441
Net Working Capital -2,292,678
Short Long Term Debt Total 264,903



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-31
> Total Assets 
10,100
27,746
39,979
51,078
61,428
77,013
83,960
102,125
118,565
118,565
144,980
158,273
170,358
180,004
191,548
214,757
230,655
258,812
273,393
292,941
315,811
341,878
357,159
375,288
405,313
417,782
455,256
495,139
509,344
557,656
573,108
614,271
628,129
684,017
697,864
696,566
692,979
705,004
743,072
732,669
719,297
742,768
741,391
743,888
736,490
760,139
758,102
758,106
767,745
770,006
759,632
780,415
797,998
821,705
839,007
849,890
890,831
936,884
967,089
1,007,553
1,029,865
1,072,637
1,119,000
1,173,557
1,217,293
1,239,317
1,290,710
1,289,746
1,340,908
1,467,938
1,539,226
1,557,684
1,624,625
1,729,299
1,787,784
1,857,707
1,900,614
2,014,426
2,116,044
2,201,626
2,267,195
2,372,249
2,482,295
2,479,411
2,482,587
2,579,922
2,650,183
2,784,176
2,925,548
3,072,640
3,287,663
3,439,669
3,691,981
3,938,140
4,002,107
4,019,957
4,055,789
4,105,704
4,109,849
4,174,631
4,174,6314,109,8494,105,7044,055,7894,019,9574,002,1073,938,1403,691,9813,439,6693,287,6633,072,6402,925,5482,784,1762,650,1832,579,9222,482,5872,479,4112,482,2952,372,2492,267,1952,201,6262,116,0442,014,4261,900,6141,857,7071,787,7841,729,2991,624,6251,557,6841,539,2261,467,9381,340,9081,289,7461,290,7101,239,3171,217,2931,173,5571,119,0001,072,6371,029,8651,007,553967,089936,884890,831849,890839,007821,705797,998780,415759,632770,006767,745758,106758,102760,139736,490743,888741,391742,768719,297732,669743,072705,004692,979696,566697,864684,017628,129614,271573,108557,656509,344495,139455,256417,782405,313375,288357,159341,878315,811292,941273,393258,812230,655214,757191,548180,004170,358158,273144,980118,565118,565102,12583,96077,01361,42851,07839,97927,74610,100
   > Total Current Assets 
0
104
277
334
542
583
701
595
0
840
730
564
730
565
682
690
757
807
872
997
1,146
1,280
1,387
1,387
1,695
1,821
2,038
2,272
2,381
2,668
2,740
3,037
3,324
3,229
3,088
2,931
2,900
2,603
2,905
28,879
5,620
15,180
14,304
13,699
4,119
17,492
19,706
21,785
23,005
26,793
25,328
24,827
13,813
36,190
35,639
23,716
22,303
42,499
41,125
58,031
36,264
51,724
41,410
50,337
57,866
54,773
71,519
41,910
41,552
121,232
86,812
74,612
84,865
136,111
109,353
89,991
67,973
117,306
116,784
134,523
121,816
141,112
238,406
162,915
88,087
155,345
153,797
128,533
162,009
149,216
182,090
160,606
165,074
272,205
205,070
152,392
156,170
167,309
194,827
159,886
159,886194,827167,309156,170152,392205,070272,205165,074160,606182,090149,216162,009128,533153,797155,34588,087162,915238,406141,112121,816134,523116,784117,30667,97389,991109,353136,11184,86574,61286,812121,23241,55241,91071,51954,77357,86650,33741,41051,72436,26458,03141,12542,49922,30323,71635,63936,19013,81324,82725,32826,79323,00521,78519,70617,4924,11913,69914,30415,1805,62028,8792,9052,6032,9002,9313,0883,2293,3243,0372,7402,6682,3812,2722,0381,8211,6951,3871,3871,2801,14699787280775769068256573056473084005957015835423342771040
       Cash And Cash Equivalents 
0
1,127
1,724
917
931
1,268
1,383
1,720
2,882
2,882
3,750
4,639
4,429
4,316
4,426
6,337
4,105
3,267
2,613
3,098
3,944
4,365
4,049
5,140
6,223
5,548
9,459
10,270
9,113
7,507
13,812
9,154
7,714
8,201
9,553
9,189
4,360
8,867
8,978
28,879
5,620
5,624
5,101
4,381
4,119
8,422
19,706
21,785
23,005
26,793
25,328
24,827
13,813
36,190
35,639
23,716
22,303
42,499
41,125
58,031
36,264
51,724
41,410
50,337
57,866
54,773
71,519
41,910
41,552
121,232
86,812
74,612
84,865
136,111
109,353
89,991
67,973
117,306
116,784
134,523
121,816
141,112
238,406
162,915
88,087
155,345
153,797
128,533
162,009
149,216
182,090
160,606
165,074
272,205
205,070
152,392
156,170
22,714
30,395
34,465
34,46530,39522,714156,170152,392205,070272,205165,074160,606182,090149,216162,009128,533153,797155,34588,087162,915238,406141,112121,816134,523116,784117,30667,97389,991109,353136,11184,86574,61286,812121,23241,55241,91071,51954,77357,86650,33741,41051,72436,26458,03141,12542,49922,30323,71635,63936,19013,81324,82725,32826,79323,00521,78519,7068,4224,1194,3815,1015,6245,62028,8798,9788,8674,3609,1899,5538,2017,7149,15413,8127,5079,11310,2709,4595,5486,2235,1404,0494,3653,9443,0982,6133,2674,1056,3374,4264,3164,4294,6393,7502,8822,8821,7201,3831,2689319171,7241,1270
       Short-term Investments 
0
0
0
0
3,920
0
0
0
101
0
0
0
42
0
4,709,690
3,929,272
3,628,996
3,390,436
3,078,733
2,950,185
12,159,674
11,520,793
11,040,654
10,526,843
19,381
12,879,929
31,326,849
49,440,232
7,466
58,475,542
55,305,338
65,223,677
9,257
78,022,838
73,831
68,703
8,800
75,766
82,953
80,775
6,462
9,556
9,203
9,318
49,731
9,070
84,990
81,012
108,584
70,691
66,407
64,097
78,222
75,106
69,483
70,170
67,440
68,747
58,718
56,869
55,024
48,526
51,465
66,346
89,939
77,065
84,520
67,874
64,480
62,836
81,379
78,440
67,603
58,506
70,067
66,886
74,905
73,300
75,252
89,427
67,694
70,507
70,997
87,991
94,729
92,997
91,232
113,802
120,281
106,978
98,991
91,521
93,347
94,036
91,548
144,035
134,702
125,996
121,353
134,597
134,597121,353125,996134,702144,03591,54894,03693,34791,52198,991106,978120,281113,80291,23292,99794,72987,99170,99770,50767,69489,42775,25273,30074,90566,88670,06758,50667,60378,44081,37962,83664,48067,87484,52077,06589,93966,34651,46548,52655,02456,86958,71868,74767,44070,17069,48375,10678,22264,09766,40770,691108,58481,01284,9909,07049,7319,3189,2039,5566,46280,77582,95375,7668,80068,70373,83178,022,8389,25765,223,67755,305,33858,475,5427,46649,440,23231,326,84912,879,92919,38110,526,84311,040,65411,520,79312,159,6742,950,1853,078,7333,390,4363,628,9963,929,2724,709,6900420001010003,9200000
       Net Receivables 
0
104
277
334
542
583
701
595
840
840
730
564
730
565
682
690
757
807
872
997
1,146
1,280
1,387
1,387
1,695
1,821
2,038
2,272
2,381
2,668
2,740
3,037
3,324
3,229
3,088
2,931
2,900
2,603
2,905
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,627
7,433
7,949
565
565
0
0
0
0
0
0
0000005655657,9497,4337,627000000000000000000000000000000000000000000000000002,9052,6032,9002,9313,0883,2293,3243,0372,7402,6682,3812,2722,0381,8211,6951,3871,3871,2801,1469978728077576906825657305647308408405957015835423342771040
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
16,765
0
0
0
9,943
0
0
0
12,801
7,452
11,480
9,124
19,090
10,885
8,075
9,298
14,141
9,393
24,509
40,630
33,046
34,948
44,169
63,823
60,257
57,073
153,797
128,533
167,209
156,843
189,523
168,555
170,874
272,205
205,070
152,392
156,170
167,309
194,827
260,575
260,575194,827167,309156,170152,392205,070272,205170,874168,555189,523156,843167,209128,533153,79757,07360,25763,82344,16934,94833,04640,63024,5099,39314,1419,2988,07510,88519,0909,12411,4807,45212,8010009,94300016,765000000000000000000000000000000000000000000000000000000000000
   > Long-term Assets 
100
27,746
39,979
51,078
61,428
77,013
83,960
102,125
0
118,565
144,980
158,273
170,358
180,004
191,548
214,757
230,655
258,812
273,393
292,941
315,811
341,878
357,159
375,288
405,313
417,782
455,256
495,139
509,344
557,656
573,108
614,271
628,129
684,017
697,864
696,566
692,979
705,004
743,072
732,669
719,297
742,768
741,391
743,888
736,490
760,139
758,102
758,106
767,745
770,006
759,632
780,415
18,733
18,723
19,971
19,879
19,827
20,116
20,692
21,037
20,845
20,718
22,704
23,461
24,185
24,724
26,036
27,325
28,362
29,990
31,686
31,549
32,234
32,339
32,720
32,670
32,430
47,262
48,262
54,846
58,478
58,656
61,344
61,386
60,236
61,710
69,193
78,456
92,370
95,129
96,674
99,530
99,183
97,806
96,964
95,743
94,301
3,938,395
3,915,022
241,474
241,4743,915,0223,938,39594,30195,74396,96497,80699,18399,53096,67495,12992,37078,45669,19361,71060,23661,38661,34458,65658,47854,84648,26247,26232,43032,67032,72032,33932,23431,54931,68629,99028,36227,32526,03624,72424,18523,46122,70420,71820,84521,03720,69220,11619,82719,87919,97118,72318,733780,415759,632770,006767,745758,106758,102760,139736,490743,888741,391742,768719,297732,669743,072705,004692,979696,566697,864684,017628,129614,271573,108557,656509,344495,139455,256417,782405,313375,288357,159341,878315,811292,941273,393258,812230,655214,757191,548180,004170,358158,273144,980118,5650102,12583,96077,01361,42851,07839,97927,746100
       Property Plant Equipment 
100
264
274
273
617
993
976
928
891
891
843
801
786
774
749
798
824
985
1,558
1,737
2,014
2,492
2,656
3,737
5,577
5,616
5,716
6,341
7,463
5,136
5,193
5,109
5,391
6,231
7,517
9,921
11,701
12,762
14,491
16,120
16,410
16,286
16,139
15,965
15,884
15,839
16,139
16,516
17,342
17,302
17,174
17,584
18,733
18,723
19,971
19,879
19,827
20,116
20,692
21,037
20,845
20,718
22,704
23,461
24,185
24,724
26,036
27,325
28,362
29,990
31,686
31,549
32,234
32,339
32,720
32,670
32,430
47,262
48,262
54,846
58,478
58,656
61,344
61,386
60,236
61,710
69,193
78,456
92,370
95,129
96,674
99,530
99,183
97,806
96,964
95,743
94,301
93,007
91,533
90,158
90,15891,53393,00794,30195,74396,96497,80699,18399,53096,67495,12992,37078,45669,19361,71060,23661,38661,34458,65658,47854,84648,26247,26232,43032,67032,72032,33932,23431,54931,68629,99028,36227,32526,03624,72424,18523,46122,70420,71820,84521,03720,69220,11619,82719,87919,97118,72318,73317,58417,17417,30217,34216,51616,13915,83915,88415,96516,13916,28616,41016,12014,49112,76211,7019,9217,5176,2315,3915,1095,1935,1367,4636,3415,7165,6165,5773,7372,6562,4922,0141,7371,558985824798749774786801843891891928976993617273274264100
       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
640,350
663,126
671,344
589,709
598,729
609,743
628,405
636,858
655,877
677,921
698,217
727,054
768,085
808,919
830,789
859,694
911,924
962,971
990,752
996,258
1,039,205
1,065,546
1,108,747
1,156,590
1,210,845
1,295,865
1,321,284
1,383,337
1,454,415
1,525,422
1,613,359
1,670,811
1,727,306
75,789
1,863,209
1,953,929
2,042,747
2,122,975
2,190,724
2,257,339
94,767
94,002
116,622
124,302
111,082
104,056
96,970
104,180
104,133
104,098
163,635
138,578
129,862
125,373
139,721
139,721125,373129,862138,578163,635104,098104,133104,18096,970104,056111,082124,302116,62294,00294,7672,257,3392,190,7242,122,9752,042,7471,953,9291,863,20975,7891,727,3061,670,8111,613,3591,525,4221,454,4151,383,3371,321,2841,295,8651,210,8451,156,5901,108,7471,065,5461,039,205996,258990,752962,971911,924859,694830,789808,919768,085727,054698,217677,921655,877636,858628,405609,743598,729589,709671,344663,126640,350000000000000000000000000000000000000000000000
       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
187,044
208,437
224,220
210,652
236,036
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000236,036210,652224,220208,437187,04400000000000000000000000000000000000000000000000000000000000000000000000000000
       Long-term Assets Other 
-100
22,012
33,336
42,288
51,467
62,283
69,065
81,072
0
99,206
128,150
141,479
154,075
172,085
184,484
197,518
214,257
236,319
250,949
270,672
284,635
300,233
316,657
335,251
369,080
380,461
400,010
414,960
427,577
469,769
488,219
520,446
535,231
577,224
594,858
605,088
595,866
595,797
626,029
616,891
608,254
624,260
630,728
635,799
647,753
675,116
648,098
652,550
641,819
674,089
668,227
690,940
-78,625
-78,684
-74,040
-74,808
-67,843
-74,245
-64,225
-62,483
-55,427
-54,606
-57,921
-72,953
-90,466
-83,919
-90,563
-74,432
-65,049
-68,423
-88,961
-88,110
-68,311
-63,013
-76,671
-75,440
-75,439
-77,712
-85,612
-101,704
-74,642
-75,132
-77,624
-97,090
-98,364
-104,580
-126,307
-114,810
-92,269
-121,717
-104,056
-96,970
-94,930
-104,133
-201,062
-163,635
-12,200
69,883
69,761
-241,474
-241,47469,76169,883-12,200-163,635-201,062-104,133-94,930-96,970-104,056-121,717-92,269-114,810-126,307-104,580-98,364-97,090-77,624-75,132-74,642-101,704-85,612-77,712-75,439-75,440-76,671-63,013-68,311-88,110-88,961-68,423-65,049-74,432-90,563-83,919-90,466-72,953-57,921-54,606-55,427-62,483-64,225-74,245-67,843-74,808-74,040-78,684-78,625690,940668,227674,089641,819652,550648,098675,116647,753635,799630,728624,260608,254616,891626,029595,797595,866605,088594,858577,224535,231520,446488,219469,769427,577414,960400,010380,461369,080335,251316,657300,233284,635270,672250,949236,319214,257197,518184,484172,085154,075141,479128,15099,206081,07269,06562,28351,46742,28833,33622,012-100
> Total Liabilities 
0
17,913
30,318
41,528
51,953
67,550
74,557
92,616
109,106
109,106
135,345
148,378
160,126
169,613
180,947
203,930
219,468
247,251
261,452
267,453
287,733
313,218
327,603
344,827
374,840
386,472
423,280
461,806
474,761
522,022
537,422
577,179
589,851
644,599
659,200
658,917
653,193
647,031
683,758
672,437
659,456
682,602
681,472
683,782
677,274
700,343
697,347
696,238
705,206
707,000
696,461
717,128
150,693
137,503
137,503
171,058
128,603
137,503
140,503
153,003
128,603
128,603
128,603
128,603
128,603
128,603
128,603
128,603
62,603
131,103
86,603
52,603
38,403
42,003
42,003
81,903
38,403
38,403
38,403
60,887
35,890
35,917
35,944
35,971
35,998
36,025
36,052
36,079
36,106
36,133
86,160
96,187
211,214
161,241
216,268
311,295
311,322
3,790,448
3,791,101
3,848,093
3,848,0933,791,1013,790,448311,322311,295216,268161,241211,21496,18786,16036,13336,10636,07936,05236,02535,99835,97135,94435,91735,89060,88738,40338,40338,40381,90342,00342,00338,40352,60386,603131,10362,603128,603128,603128,603128,603128,603128,603128,603128,603153,003140,503137,503128,603171,058137,503137,503150,693717,128696,461707,000705,206696,238697,347700,343677,274683,782681,472682,602659,456672,437683,758647,031653,193658,917659,200644,599589,851577,179537,422522,022474,761461,806423,280386,472374,840344,827327,603313,218287,733267,453261,452247,251219,468203,930180,947169,613160,126148,378135,345109,106109,10692,61674,55767,55051,95341,52830,31817,9130
   > Total Current Liabilities 
0
42
1,186
526
1,723
1,141
702
4,708
109,100
1,639
4,281
2,468
1,495
1,874
4,553
1,392
5,572
25,133
59,125
61,289
39,280
8,361
37,244
40,305
8,511
1,524
1,786
2,174
2,278
3,069
3,045
2,598
2,739
2,484
2,042
2,064
2,247
7,116
7,226
4,750
4,250
4,250
4,000
670,400
2,994
686,900
683,900
682,800
2,951
693,600
683,100
703,700
3,176
743,900
762,000
771,700
4,938
853,700
881,800
920,600
5,509
973,900
1,017,900
1,069,100
6,923
1,127,600
1,174,900
1,170,300
6,825
1,341,000
1,383,100
1,396,800
3,782
1,561,200
1,613,500
1,677,400
4,020
1,819,837
1,912,787
1,967,245
4,275
2,125,857
2,230,197
2,181,056
9,518
2,260,506
2,112,992
2,240,866
2,493,186
2,435,298
2,484,064
2,602,356
3,225,628
2,794,352
3,195,794
3,107,953
2,589,663
2,570,146
2,963,355
2,452,564
2,452,5642,963,3552,570,1462,589,6633,107,9533,195,7942,794,3523,225,6282,602,3562,484,0642,435,2982,493,1862,240,8662,112,9922,260,5069,5182,181,0562,230,1972,125,8574,2751,967,2451,912,7871,819,8374,0201,677,4001,613,5001,561,2003,7821,396,8001,383,1001,341,0006,8251,170,3001,174,9001,127,6006,9231,069,1001,017,900973,9005,509920,600881,800853,7004,938771,700762,000743,9003,176703,700683,100693,6002,951682,800683,900686,9002,994670,4004,0004,2504,2504,7507,2267,1162,2472,0642,0422,4842,7392,5983,0453,0692,2782,1741,7861,5248,51140,30537,2448,36139,28061,28959,12525,1335,5721,3924,5531,8741,4952,4684,2811,639109,1004,7087021,1411,7235261,186420
       Short-term Debt 
0
0
1,061
228
1,165
516
0
3,962
891
891
3,676
1,941
889
1,266
3,952
868
5,000
24,500
58,400
60,610
38,660
7,500
36,186
39,000
7,000
7,000
0
0
0
0
0
0
0
0
0
0
0
5,000
5,000
4,750
4,250
4,250
4,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
20,000
0
0
0
128,603
0
115,200
115,200
66,000
131,103
86,603
52,603
42,200
42,091
42,063
0
0
0
0
0
0
0
0
0
0
0
1,175
589
1,974
848
377
485
177,016
1,513
1,027
516
2,099
1,578
1,056
531
5311,0561,5782,0995161,0271,513177,0164853778481,9745891,1750000000000042,06342,09142,20052,60386,603131,10366,000115,200115,2000128,60300020,000000000000000000004,0004,2504,2504,7505,0005,000000000000007,0007,00039,00036,1867,50038,66060,61058,40024,5005,0008683,9521,2668891,9413,6768918913,96205161,1652281,06100
       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
20,000
0
0
0
128,603
0
115,200
115,200
66,000
131,103
86,603
52,603
42,200
42,091
42,063
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000042,06342,09142,20052,60386,603131,10366,000115,200115,2000128,60300020,000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
42
125
298
558
625
702
746
92,700
748
605
528
606
608
602
525
572
633
725
679
620
861
1,058
1,305
1,511
1,524
1,786
2,174
2,278
3,069
3,045
2,598
2,739
2,484
2,042
2,064
2,247
2,116
2,226
494,816
494,084
517,561
536,331
542,742
536,296
560,054
556,449
554,675
562,912
566,722
554,417
574,439
576,299
612,394
632,072
607,052
680,319
722,412
747,369
772,760
788,907
850,310
894,524
943,918
985,733
1,003,241
1,049,124
1,045,075
1,091,151
1,211,274
1,297,911
1,342,577
1,381,123
1,520,523
1,567,982
1,589,483
1,648,136
1,758,235
1,854,008
1,899,295
1,876,124
2,025,698
2,188,643
2,181,056
2,142,758
2,258,751
2,310,892
2,433,018
-8,397
2,708,174
608
608
-12,522
608
180,000
3,347,771
0
0
0
0
00003,347,771180,000608-12,5226086082,708,174-8,3972,433,0182,310,8922,258,7512,142,7582,181,0562,188,6432,025,6981,876,1241,899,2951,854,0081,758,2351,648,1361,589,4831,567,9821,520,5231,381,1231,342,5771,297,9111,211,2741,091,1511,045,0751,049,1241,003,241985,733943,918894,524850,310788,907772,760747,369722,412680,319607,052632,072612,394576,299574,439554,417566,722562,912554,675556,449560,054536,296542,742536,331517,561494,084494,8162,2262,1162,2472,0642,0422,4842,7392,5983,0453,0692,2782,1741,7861,5241,5111,3051,05886162067972563357252560260860652860574892,700746702625558298125420
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
107,461
130,019
144,232
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-2,002,604
0
0
0
-3,864
0
0
0
-3,486
0
0
0
0
560,054
556,449
554,676
562,912
566,722
554,417
574,439
589,489
612,394
632,072
610,607
680,319
722,412
747,369
772,760
788,907
850,310
894,524
943,918
985,733
1,003,241
1,049,124
1,045,075
1,091,151
1,211,274
1,297,911
1,342,577
1,381,123
1,520,523
1,567,982
1,589,483
1,648,136
1,758,235
1,854,008
1,899,295
1,876,124
2,025,698
2,188,643
2,181,056
2,142,758
2,258,751
2,111,817
2,240,277
2,482,815
2,434,450
2,483,687
2,601,871
3,048,612
2,792,839
3,194,767
3,107,437
2,587,564
2,568,568
2,962,299
3,042,215
3,042,2152,962,2992,568,5682,587,5643,107,4373,194,7672,792,8393,048,6122,601,8712,483,6872,434,4502,482,8152,240,2772,111,8172,258,7512,142,7582,181,0562,188,6432,025,6981,876,1241,899,2951,854,0081,758,2351,648,1361,589,4831,567,9821,520,5231,381,1231,342,5771,297,9111,211,2741,091,1511,045,0751,049,1241,003,241985,733943,918894,524850,310788,907772,760747,369722,412680,319610,607632,072612,394589,489574,439554,417566,722562,912554,676556,449560,0540000-3,486000-3,864000-2,002,60400000000000000000000144,232130,019107,461000000000
   > Long-term Liabilities 
0
17,913
30,318
41,528
51,953
67,550
74,557
92,616
0
109,106
135,345
148,378
160,126
169,613
180,947
203,930
219,468
247,251
261,452
267,453
287,733
313,218
327,603
344,827
374,840
386,472
423,280
461,806
474,761
522,022
537,422
577,179
589,851
644,599
659,200
658,917
653,193
647,031
683,758
672,437
659,456
682,602
681,472
683,782
677,274
700,343
697,347
696,238
705,206
707,000
696,461
717,128
150,693
137,503
137,503
171,058
128,603
137,503
140,503
153,003
128,603
128,603
128,603
128,603
128,603
128,603
128,603
128,603
62,603
131,103
86,603
52,603
38,403
42,003
42,003
81,903
38,403
38,403
38,403
60,887
35,890
35,917
35,944
35,971
35,998
36,025
36,052
36,079
36,106
36,133
86,160
96,187
211,214
161,241
216,268
311,295
311,322
1,220,302
827,746
782,288
782,288827,7461,220,302311,322311,295216,268161,241211,21496,18786,16036,13336,10636,07936,05236,02535,99835,97135,94435,91735,89060,88738,40338,40338,40381,90342,00342,00338,40352,60386,603131,10362,603128,603128,603128,603128,603128,603128,603128,603128,603153,003140,503137,503128,603171,058137,503137,503150,693717,128696,461707,000705,206696,238697,347700,343677,274683,782681,472682,602659,456672,437683,758647,031653,193658,917659,200644,599589,851577,179537,422522,022474,761461,806423,280386,472374,840344,827327,603313,218287,733267,453261,452247,251219,468203,930180,947169,613160,126148,378135,345109,106092,61674,55767,55051,95341,52830,31817,9130
       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
13,403
13,403
13,403
13,403
13,403
13,403
13,403
13,403
13,403
13,403
13,403
13,403
13,403
13,403
13,403
13,403
13,403
13,403
13,403
13,403
13,403
13,403
13,403
13,403
13,403
13,403
13,403
13,403
13,403
13,403
13,403
13,403
13,403
13,403
35,887
35,890
35,917
35,944
35,971
35,998
36,025
36,052
36,079
36,106
36,133
36,160
36,187
36,214
36,241
36,268
0
0
0
0
0
0000036,26836,24136,21436,18736,16036,13336,10636,07936,05236,02535,99835,97135,94435,91735,89035,88713,40313,40313,40313,40313,40313,40313,40313,40313,40313,40313,40313,40313,40313,40313,40313,40313,40313,40313,40313,40313,40313,40313,40313,40313,40313,40313,40313,40313,40313,40313,40313,40313,40313,403000000000000000000000000000000000000000000000
       Other Liabilities 
0
427
1,304
691
1,959
1,351
1,494
1,810
1,923
2,265
1,535
2,834
1,956
2,063
4,901
1,836
2,707
3,197
2,314
3,620
2,922
2,482
3,013
4,024
13,109
4,030
3,706
3,943
7,354
6,189
6,236
5,212
5,108
4,441
5,151
5,986
5,578
4,156
5,712
4,793
5,019
4,688
5,038
4,937
4,875
4,186
4,795
5,460
6,191
4,175
5,941
5,186
6,881
7,382
5,870
7,004
7,344
7,194
7,331
8,198
9,363
8,371
8,206
9,986
8,717
9,178
10,580
10,045
11,282
11,995
11,976
15,055
13,213
12,034
16,883
19,377
15,038
21,030
18,481
26,197
19,194
14,363
19,565
22,272
50,537
26,543
32,836
49,450
47,715
49,809
48,708
54,245
26,564
25,190
0
56,993
0
0
0
0
000056,993025,19026,56454,24548,70849,80947,71549,45032,83626,54350,53722,27219,56514,36319,19426,19718,48121,03015,03819,37716,88312,03413,21315,05511,97611,99511,28210,04510,5809,1788,7179,9868,2068,3719,3638,1987,3317,1947,3447,0045,8707,3826,8815,1865,9414,1756,1915,4604,7954,1864,8754,9375,0384,6885,0194,7935,7124,1565,5785,9865,1514,4415,1085,2126,2366,1897,3543,9433,7064,03013,1094,0243,0132,4822,9223,6202,3143,1972,7071,8364,9012,0631,9562,8341,5352,2651,9231,8101,4941,3511,9596911,3044270
> Total Stockholder Equity
10,100
9,833
9,661
9,550
9,475
9,463
9,403
9,508
9,459
9,459
9,635
9,895
10,232
10,391
10,601
10,827
11,187
11,560
11,941
25,488
28,079
28,660
29,555
30,462
30,473
31,310
31,976
33,334
34,583
35,634
35,686
37,092
38,278
39,417
38,664
37,649
39,786
57,973
59,314
60,232
59,841
60,166
59,919
60,106
59,216
59,796
60,755
61,868
62,539
63,006
63,171
63,287
64,125
64,426
63,562
64,776
65,665
69,775
71,886
73,592
82,992
85,353
87,667
91,050
94,240
98,295
102,403
106,023
109,872
113,566
142,736
147,449
149,686
154,739
160,856
166,944
173,916
181,186
189,854
198,494
205,860
210,475
216,154
218,749
228,294
239,521
251,659
265,629
277,901
278,524
282,637
287,785
294,512
299,350
301,514
303,898
312,467
315,256
318,748
326,538
326,538318,748315,256312,467303,898301,514299,350294,512287,785282,637278,524277,901265,629251,659239,521228,294218,749216,154210,475205,860198,494189,854181,186173,916166,944160,856154,739149,686147,449142,736113,566109,872106,023102,40398,29594,24091,05087,66785,35382,99273,59271,88669,77565,66564,77663,56264,42664,12563,28763,17163,00662,53961,86860,75559,79659,21660,10659,91960,16659,84160,23259,31457,97339,78637,64938,66439,41738,27837,09235,68635,63434,58333,33431,97631,31030,47330,46229,55528,66028,07925,48811,94111,56011,18710,82710,60110,39110,2329,8959,6359,4599,4599,5089,4039,4639,4759,5509,6619,83310,100
   Common Stock
0
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
25
26
27
27
27
27
27
29
29
29
29
29
29
29
30
30
30
30
30
30
31
31
31
31
31
35
35
35
35
38
38
38
38
43
43
43
43
43
48
48
48
62
62
62
62
63
63
64
64
65
65
73
73
73
74
74
74
75
75
76
76
77
77
77
77
78
79
79
79
79
80
80
80
80
80
81
81
81
82
82
82
8282828181818080808080797979797877777777767675757474747373736565646463636262626248484843434343433838383835353535313131313130303030303029292929292929272727272726251212121212121212121212121212121212120
   Retained Earnings 
-500
-808
-974
-1,086
-1,196
-1,274
-1,334
-1,326
-1,315
-1,315
-1,151
-891
-563
-396
-166
101
443
831
1,245
1,752
2,456
3,116
3,938
4,865
4,970
5,812
6,730
2,655
3,724
4,682
5,433
6,390
7,159
7,906
8,768
8,642
9,012
9,541
9,668
9,875
9,811
9,613
9,491
9,612
7,299
7,623
8,035
7,634
5,334
5,717
6,306
7,140
4,369
5,142
6,248
7,476
8,722
9,791
11,104
12,678
14,337
16,365
18,925
21,652
24,504
27,510
30,816
34,249
37,540
40,652
44,256
48,505
50,585
55,799
61,309
67,091
72,874
78,883
86,123
93,535
100,732
103,564
108,242
110,459
119,060
129,426
139,749
153,766
165,771
170,976
178,216
186,629
192,121
194,824
197,282
201,380
205,547
208,069
211,068
215,450
215,450211,068208,069205,547201,380197,282194,824192,121186,629178,216170,976165,771153,766139,749129,426119,060110,459108,242103,564100,73293,53586,12378,88372,87467,09161,30955,79950,58548,50544,25640,65237,54034,24930,81627,51024,50421,65218,92516,36514,33712,67811,1049,7918,7227,4766,2485,1424,3697,1406,3065,7175,3347,6348,0357,6237,2999,6129,4919,6139,8119,8759,6689,5419,0128,6428,7687,9067,1596,3905,4334,6823,7242,6556,7305,8124,9704,8653,9383,1162,4561,7521,245831443101-166-396-563-891-1,151-1,315-1,315-1,326-1,334-1,274-1,196-1,086-974-808-500
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
37,903
38,074
37,025
39,546
39,759
39,834
38,579
42,396
42,641
42,751
43,418
43,585
49,887
50,066
50,166
68,785
69,009
69,192
69,400
70,037
70,889
71,178
71,649
73,371
73,865
99,174
99,464
99,986
100,890
101,691
102,171
102,625
103,600
104,354
105,378
106,152
107,529
108,031
108,337
108,831
111,181
112,604
113,501
114,226
117,286
117,714
118,433
119,027
120,683
120,912
0
0
0
0
0
00000120,912120,683119,027118,433117,714117,286114,226113,501112,604111,181108,831108,337108,031107,529106,152105,378104,354103,600102,625102,171101,691100,89099,98699,46499,17473,86573,37171,64971,17870,88970,03769,40069,19269,00968,78550,16650,06649,88743,58543,41842,75142,64142,39638,57939,83439,75939,54637,02538,07437,903000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
10,600
10,635
10,635
10,635
10,635
10,635
10,635
10,635
0
10,635
10,635
10,635
10,635
10,635
10,635
10,635
10,635
10,635
10,655
23,650
25,546
25,581
25,625
25,627
25,627
25,653
25,722
30,820
30,847
30,851
30,969
30,972
31,034
31,219
31,369
31,504
31,850
33,262
33,470
33,777
34,083
34,562
34,737
34,916
37,629
37,884
38,056
37,008
39,530
39,682
39,762
38,407
42,236
42,471
42,595
42,747
42,949
49,273
49,501
49,650
68,291
68,559
68,792
69,050
69,677
70,208
70,571
70,974
72,771
73,196
98,587
98,964
99,484
100,048
100,838
101,401
101,884
102,607
103,467
104,459
105,349
106,424
107,030
107,348
108,133
110,106
112,604
113,501
114,226
107,468
104,341
101,076
102,311
104,446
104,151
102,437
118,181
124,159
124,174
120,069
120,069124,174124,159118,181102,437104,151104,446102,311101,076104,341107,468114,226113,501112,604110,106108,133107,348107,030106,424105,349104,459103,467102,607101,884101,401100,838100,04899,48498,96498,58773,19672,77170,97470,57170,20869,67769,05068,79268,55968,29149,65049,50149,27342,94942,74742,59542,47142,23638,40739,76239,68239,53037,00838,05637,88437,62934,91634,73734,56234,08333,77733,47033,26231,85031,50431,36931,21931,03430,97230,96930,85130,84730,82025,72225,65325,62725,62725,62525,58125,54623,65010,65510,63510,63510,63510,63510,63510,63510,63510,63510,635010,63510,63510,63510,63510,63510,63510,63510,600



5.3. Balance Sheets

Currency in USD. All numbers in thousands.