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

SmartFinancial, Inc.
Buy, Hold or Sell?

Let's analyze SmartFinancial, Inc. together

I guess you are interested in SmartFinancial, 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 SmartFinancial, 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 SmartFinancial, Inc.

I send you an email if I find something interesting about SmartFinancial, Inc..

1. Quick Overview

1.1. Quick analysis of SmartFinancial, Inc. (30 sec.)










1.2. What can you expect buying and holding a share of SmartFinancial, Inc.? (30 sec.)

How much money do you get?

How much money do you get?
$0.32
When do you have the money?
1 year
How often do you get paid?
92.5%

What is your share worth?

Current worth
$28.89
Expected worth in 1 year
$-222.31
How sure are you?
87.5%

+ What do you gain per year?

Total Gains per Share
$-250.88
Return On Investment
-804.1%

For what price can you sell your share?

Current Price per Share
$31.20
Expected price per share
$26.55 - $36.78
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of SmartFinancial, Inc. (5 min.)




Live pricePrice per Share (EOD)
$31.20
Intrinsic Value Per Share
$13.08 - $40.19
Total Value Per Share
$41.97 - $69.08

2.2. Growth of SmartFinancial, Inc. (5 min.)




Is SmartFinancial, Inc. growing?

Current yearPrevious yearGrowGrow %
How rich?$489m$3.6b-$3.1b-671.8%

How much money is SmartFinancial, Inc. making?

Current yearPrevious yearGrowGrow %
Making money$8.1m$8.8m-$679k-8.3%
Net Profit Margin16.4%21.3%--

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

2.3. Financial Health of SmartFinancial, 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 SmartFinancial, Inc.?

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

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

Speculation

The Price per Share of SmartFinancial, Inc. is $31.20. 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 SmartFinancial, 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 SmartFinancial, 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 $28.89. Based on the TTM, the Book Value Change Per Share is $-62.80 per quarter. Based on the YOY, the Book Value Change Per Share is $63.90 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 $0.08 per quarter.
Based on historical numbers we can estimate the returns while holding a share of SmartFinancial, 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 Eps0.541.7%0.481.5%0.521.7%0.481.6%0.321.0%
Usd Book Value Change Per Share0.983.1%-62.80-201.3%63.90204.8%0.541.7%0.662.1%
Usd Dividend Per Share0.080.3%0.080.3%0.080.2%0.060.2%0.060.2%
Usd Total Gains Per Share1.063.4%-62.72-201.0%63.98205.1%0.601.9%0.722.3%
Usd Price Per Share29.14-24.59-23.38-22.60-20.16-
Price to Earnings Ratio13.49-13.07-17.88-13.64-66.61-
Price-to-Total Gains Ratio27.54-31.90-3.63-30.15-57.87-
Price to Book Ratio1.01-0.88-0.33-0.82-1.44-
Price-to-Total Gains Ratio27.54-31.90-3.63-30.15-57.87-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share31.2
Number of shares32
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.080.06
Usd Book Value Change Per Share-62.800.54
Usd Total Gains Per Share-62.720.60
Gains per Quarter (32 shares)-2,007.0619.34
Gains per Year (32 shares)-8,028.2277.37
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
110-8038-803886967
221-16077-1606616138144
331-24115-2409425208221
441-32154-3212233277298
551-40192-4015041346375
662-48231-4817849415452
772-56269-5620657484529
882-64308-6423465553606
992-72346-7226274623683
10103-80385-8029082692760

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%38.02.00.095.0%83.09.00.090.2%
Book Value Change Per Share3.01.00.075.0%8.04.00.066.7%16.04.00.080.0%35.05.00.087.5%74.018.00.080.4%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%37.00.03.092.5%71.00.021.077.2%
Total Gains per Share3.01.00.075.0%8.04.00.066.7%16.04.00.080.0%35.05.00.087.5%78.014.00.084.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of SmartFinancial, 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--0.978-62.801+6520%63.898-98%0.541+81%0.663+48%
Book Value Per Share--28.89127.888+4%215.239-87%62.055-53%35.803-19%
Current Ratio--113.28991.736+23%14.852+663%33.530+238%72.040+57%
Debt To Asset Ratio--0.9000.9040%0.236+282%0.767+17%0.828+9%
Debt To Equity Ratio--9.0389.376-4%2.514+260%7.760+16%7.923+14%
Dividend Per Share--0.0800.0800%0.078+3%0.064+25%0.057+41%
Enterprise Value---3360230704.000-3419364508.000+2%103107482.000-3359%-1981490386.400-41%-1339207433.025-60%
Eps--0.5400.483+12%0.523+3%0.484+11%0.316+71%
Ev To Ebitda Ratio--infinfnan%25.398inf%infnan%infnan%
Ev To Sales Ratio---13.135-17.600+34%1.511-969%-13.227+1%-12.716-3%
Free Cash Flow Per Share--0.9700.672+44%0.553+76%0.541+79%0.342+184%
Free Cash Flow To Equity Per Share--0.8641.556-44%0.280+208%5.232-83%3.169-73%
Gross Profit Margin--0.9640.960+0%0.936+3%0.960+0%0.841+15%
Intrinsic Value_10Y_max--40.187--------
Intrinsic Value_10Y_min--13.081--------
Intrinsic Value_1Y_max--2.483--------
Intrinsic Value_1Y_min--1.367--------
Intrinsic Value_3Y_max--8.638--------
Intrinsic Value_3Y_min--4.083--------
Intrinsic Value_5Y_max--16.211--------
Intrinsic Value_5Y_min--6.751--------
Market Cap528103680.000+7%493235296.000416262492.000+18%395739232.000+25%382519713.600+29%341208718.600+45%
Net Profit Margin--0.1430.164-13%0.213-33%0.220-35%0.184-22%
Operating Margin---0.134-100%0.395-100%0.359-100%0.371-100%
Operating Ratio--0.005-0.325+6449%-0.405+8024%0.118-96%47.265-100%
Pb Ratio1.080+7%1.0090.880+15%0.328+207%0.821+23%1.443-30%
Pe Ratio14.445+7%13.49113.069+3%17.878-25%13.636-1%66.614-80%
Price Per Share31.200+7%29.14024.593+18%23.380+25%22.599+29%20.158+45%
Price To Free Cash Flow Ratio8.043+7%7.51211.596-35%11.303-34%5.483+37%-8.043+207%
Price To Total Gains Ratio29.483+7%27.53731.903-14%3.634+658%30.151-9%57.874-52%
Quick Ratio--226.758173.426+31%26.276+763%70.626+221%176.214+29%
Return On Assets--0.0020.002+12%0.002-1%0.002-6%0.002+7%
Return On Equity--0.0190.017+8%0.020-7%0.020-7%0.017+13%
Total Gains Per Share--1.058-62.720+6027%63.976-98%0.604+75%0.719+47%
Usd Book Value--489023000.000472042500.000+4%3643224500.000-87%1050362050.000-53%606013712.825-19%
Usd Book Value Change Per Share--0.978-62.801+6520%63.898-98%0.541+81%0.663+48%
Usd Book Value Per Share--28.89127.888+4%215.239-87%62.055-53%35.803-19%
Usd Dividend Per Share--0.0800.0800%0.078+3%0.064+25%0.057+41%
Usd Enterprise Value---3360230704.000-3419364508.000+2%103107482.000-3359%-1981490386.400-41%-1339207433.025-60%
Usd Eps--0.5400.483+12%0.523+3%0.484+11%0.316+71%
Usd Free Cash Flow--16414000.00011367250.000+44%9352000.000+76%9159200.000+79%5787997.400+184%
Usd Free Cash Flow Per Share--0.9700.672+44%0.553+76%0.541+79%0.342+184%
Usd Free Cash Flow To Equity Per Share--0.8641.556-44%0.280+208%5.232-83%3.169-73%
Usd Market Cap528103680.000+7%493235296.000416262492.000+18%395739232.000+25%382519713.600+29%341208718.600+45%
Usd Price Per Share31.200+7%29.14024.593+18%23.380+25%22.599+29%20.158+45%
Usd Profit--9140000.0008172750.000+12%8851750.000+3%8198450.000+11%5344194.675+71%
Usd Revenue--63956000.00050813250.000+26%39511500.000+62%37833100.000+69%25824408.475+148%
Usd Total Gains Per Share--1.058-62.720+6027%63.976-98%0.604+75%0.719+47%
 EOD+4 -4MRQTTM+28 -11YOY+20 -205Y+22 -1710Y+24 -15

3.3 Fundamental Score

Let's check the fundamental score of SmartFinancial, Inc. based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1514.445
Price to Book Ratio (EOD)Between0-11.080
Net Profit Margin (MRQ)Greater than00.143
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than1226.758
Current Ratio (MRQ)Greater than1113.289
Debt to Asset Ratio (MRQ)Less than10.900
Debt to Equity Ratio (MRQ)Less than19.038
Return on Equity (MRQ)Greater than0.150.019
Return on Assets (MRQ)Greater than0.050.002
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of SmartFinancial, Inc. based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5044.951
Ma 20Greater thanMa 5031.153
Ma 50Greater thanMa 10033.802
Ma 100Greater thanMa 20031.731
OpenGreater thanClose31.040
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About SmartFinancial, Inc.

SmartFinancial, Inc. operates as the bank holding company for SmartBank that provides various financial services to individuals and corporate customers in Tennessee, Alabama, and Florida. It operates through Commercial Real Estate, Consumer Real Estate, Construction and Land Development, Commercial and Industrial, Leases, and Consumer and Other segments. The company offers noninterest-bearing and interest-bearing checking, interest-bearing demand, savings, money market, time deposit, individual retirement accounts, as well as certificates of deposit. It also provides commercial and residential real estate, consumer real estate, and construction and land development loans; commercial and financial loans and leases; commercial business and mortgage loans; and direct consumer installment, educational, agriculture, and other revolving credit loans; equipment financing, heavy equipment, semis, and trailers loans and leases to small and mid-size companies; letters of credit; and overdraft facilities. In addition, the company offers wealth management, insurance, mortgage origination, and internet and mobile banking services. SmartFinancial, Inc. is headquartered in Knoxville, Tennessee.

Fundamental data was last updated by Penke on 2024-12-28 05:08:03.

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 less efficient.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
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 SmartFinancial, Inc. earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare SmartFinancial, Inc. to the Banks - Regional industry mean.
  • A Net Profit Margin of 14.3% means that $0.14 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of SmartFinancial, Inc.:

  • The MRQ is 14.3%. The company is making a huge profit. +2
  • The TTM is 16.4%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ14.3%TTM16.4%-2.1%
TTM16.4%YOY21.3%-4.9%
TTM16.4%5Y22.0%-5.6%
5Y22.0%10Y18.4%+3.6%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ14.3%40.2%-25.9%
TTM16.4%31.4%-15.0%
YOY21.3%28.8%-7.5%
5Y22.0%24.7%-2.7%
10Y18.4%21.4%-3.0%
4.3.1.2. Return on Assets

Shows how efficient SmartFinancial, Inc. is using its assets to generate profit.

  • Above 5% is considered healthy but always compare SmartFinancial, Inc. to the Banks - Regional industry mean.
  • 0.2% Return on Assets means that SmartFinancial, Inc. generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of SmartFinancial, Inc.:

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

Shows how efficient SmartFinancial, Inc. is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare SmartFinancial, Inc. to the Banks - Regional industry mean.
  • 1.9% Return on Equity means SmartFinancial, Inc. generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of SmartFinancial, Inc.:

  • The MRQ is 1.9%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.7%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.9%TTM1.7%+0.1%
TTM1.7%YOY2.0%-0.3%
TTM1.7%5Y2.0%-0.3%
5Y2.0%10Y1.7%+0.4%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9%2.8%-0.9%
TTM1.7%2.5%-0.8%
YOY2.0%2.7%-0.7%
5Y2.0%2.4%-0.4%
10Y1.7%2.7%-1.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of SmartFinancial, Inc..

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient SmartFinancial, Inc. is operating .

  • Measures how much profit SmartFinancial, 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 SmartFinancial, Inc. to the Banks - Regional industry mean.
  • An Operating Margin of 0.0% means the company generated $0.00  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of SmartFinancial, Inc.:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM13.4%-13.4%
TTM13.4%YOY39.5%-26.1%
TTM13.4%5Y35.9%-22.5%
5Y35.9%10Y37.1%-1.3%
4.3.2.2. Operating Ratio

Measures how efficient SmartFinancial, Inc. is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • An Operation Ratio of 0.01 means that the operating costs are $0.01 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of SmartFinancial, Inc.:

  • The MRQ is 0.005. The company is very efficient in keeping operating costs low. +2
  • The TTM is -0.325.
Trends
Current periodCompared to+/- 
MRQ0.005TTM-0.325+0.330
TTM-0.325YOY-0.405+0.081
TTM-0.3255Y0.118-0.443
5Y0.11810Y47.265-47.147
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of SmartFinancial, Inc..

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if SmartFinancial, 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 113.29 means the company has $113.29 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of SmartFinancial, Inc.:

  • The MRQ is 113.289. The company is very able to pay all its short-term debts. +2
  • The TTM is 91.736. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ113.289TTM91.736+21.553
TTM91.736YOY14.852+76.884
TTM91.7365Y33.530+58.206
5Y33.53010Y72.040-38.511
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM91.7362.176+89.560
YOY14.8522.383+12.469
5Y33.5301.117+32.413
10Y72.04011.601+60.439
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare SmartFinancial, Inc. to the Banks - Regional industry mean.
  • A Quick Ratio of 226.76 means the company can pay off $226.76 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of SmartFinancial, Inc.:

  • The MRQ is 226.758. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 173.426. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ226.758TTM173.426+53.332
TTM173.426YOY26.276+147.150
TTM173.4265Y70.626+102.800
5Y70.62610Y176.214-105.588
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM173.426-0.015+173.441
YOY26.2762.384+23.892
5Y70.6260.682+69.944
10Y176.21417.526+158.688
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of SmartFinancial, Inc..

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of SmartFinancial, Inc. assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare SmartFinancial, Inc. to Banks - Regional industry mean.
  • A Debt to Asset Ratio of 0.90 means that SmartFinancial, Inc. assets are financed with 90.0% credit (debt) and the remaining percentage (100% - 90.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of SmartFinancial, Inc.:

  • The MRQ is 0.900. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.904. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.900TTM0.904-0.003
TTM0.904YOY0.236+0.668
TTM0.9045Y0.767+0.137
5Y0.76710Y0.828-0.061
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9000.915-0.015
TTM0.9040.724+0.180
YOY0.2360.326-0.090
5Y0.7670.761+0.006
10Y0.8280.847-0.019
4.5.4.2. Debt to Equity Ratio

Measures if SmartFinancial, Inc. is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare SmartFinancial, Inc. to the Banks - Regional industry mean.
  • A Debt to Equity ratio of 903.8% means that company has $9.04 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of SmartFinancial, Inc.:

  • The MRQ is 9.038. The company is unable to pay all its debts with equity. -1
  • The TTM is 9.376. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ9.038TTM9.376-0.338
TTM9.376YOY2.514+6.863
TTM9.3765Y7.760+1.617
5Y7.76010Y7.923-0.163
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ9.03810.715-1.677
TTM9.3768.867+0.509
YOY2.5143.978-1.464
5Y7.7609.345-1.585
10Y7.92311.610-3.687
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 SmartFinancial, Inc. generates.

  • Above 15 is considered overpriced but always compare SmartFinancial, Inc. to the Banks - Regional industry mean.
  • A PE ratio of 13.49 means the investor is paying $13.49 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of SmartFinancial, Inc.:

  • The EOD is 14.445. Based on the earnings, the company is underpriced. +1
  • The MRQ is 13.491. Based on the earnings, the company is underpriced. +1
  • The TTM is 13.069. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD14.445MRQ13.491+0.954
MRQ13.491TTM13.069+0.422
TTM13.069YOY17.878-4.809
TTM13.0695Y13.636-0.567
5Y13.63610Y66.614-52.978
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD14.4453.986+10.459
MRQ13.4914.277+9.214
TTM13.0694.718+8.351
YOY17.8785.611+12.267
5Y13.6369.054+4.582
10Y66.6149.531+57.083
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 SmartFinancial, Inc.:

  • The EOD is 8.043. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 7.512. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 11.596. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD8.043MRQ7.512+0.531
MRQ7.512TTM11.596-4.084
TTM11.596YOY11.303+0.293
TTM11.5965Y5.483+6.114
5Y5.48310Y-8.043+13.525
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD8.0432.406+5.637
MRQ7.5122.582+4.930
TTM11.596-0.320+11.916
YOY11.3030.514+10.789
5Y5.4830.452+5.031
10Y-8.0430.106-8.149
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 SmartFinancial, 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 1.01 means the investor is paying $1.01 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of SmartFinancial, Inc.:

  • The EOD is 1.080. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.009. Based on the equity, the company is underpriced. +1
  • The TTM is 0.880. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD1.080MRQ1.009+0.071
MRQ1.009TTM0.880+0.128
TTM0.880YOY0.328+0.552
TTM0.8805Y0.821+0.060
5Y0.82110Y1.443-0.622
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD1.0800.450+0.630
MRQ1.0090.483+0.526
TTM0.8800.350+0.530
YOY0.3280.182+0.146
5Y0.8210.620+0.201
10Y1.4430.894+0.549
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 SmartFinancial, Inc..

4.8.1. Institutions holding SmartFinancial, Inc.

Institutions are holding 55.938% of the shares of SmartFinancial, Inc..

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc8.06790.00071365601-7402-0.5391
2024-09-30Vanguard Group Inc5.0610.0005856648516806.4201
2024-09-30Dimensional Fund Advisors, Inc.4.28710.0051725651258573.6949
2024-09-30Private Capital Management, LLC3.29511.7421557745-14925-2.6062
2024-09-30Banc Funds Co LLC3.04091.6279514713-46185-8.2341
2024-09-30Cravens & Company Advisors LLC2.667410.1597451492-194473-30.1058
2024-09-30Wellington Management Company LLP2.01120.001734041813900969.0183
2024-09-30State Street Corp1.98590.0004336147106233.2634
2024-09-30Geode Capital Management, LLC1.98210.000833550113070.3911
2024-09-30SALZHAUER MICHAEL1.41084.2611238789-5000-2.051
2024-09-30American Century Companies Inc1.38740.0042348435109227.805
2024-09-30AllianceBernstein L.P.1.22270.002206963-43850-17.4831
2024-09-30DePrince Race & Zollo Inc1.180.1112199726-839-0.4183
2024-09-30Kennedy Capital Management Inc1.13640.1238192345-52028-21.2904
2024-09-30Foundry Partners, LLC1.09030.26621845553556523.8707
2024-09-30Acadian Asset Management LLC0.91210.00651543893016724.2847
2024-09-30Stieven Capital Advisors, L.p.0.91060.84941541341541340
2024-09-30Renaissance Technologies Corp0.82280.0061139274-1000-0.7129
2024-09-30Northern Trust Corp0.76970.00061302827600.5868
2024-09-30Elizabeth Park Capital Advisors, Ltd0.75413.003512764900
Total 43.995522.17337446865+134492+1.8%

4.9.2. Funds holding SmartFinancial, Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-30iShares Russell 2000 ETF3.01350.022751007000
2024-11-30Vanguard Total Stock Mkt Idx Inv2.69330.000945587800
2024-09-30Foundry Partners Micro Cap Value1.61291.3092730005162523.3202
2024-11-30Vanguard Institutional Extnd Mkt Idx Tr1.43680.0073243190-1078-0.4413
2024-11-30Avantis US Small Cap Value ETF1.28930.04921822614000.6457
2024-10-31DFA US Small Cap Value I1.11380.037118853235671.9285
2024-11-30iShares Russell 2000 Value ETF1.03030.045317438800
2024-09-30Fidelity Small Cap Index0.94240.0169159514-84-0.0526
2024-06-30Private Capital Management Value Focus0.64932.056110990000
2024-09-30Kennedy Micro Cap0.63520.6397107514-710-0.656
2024-11-30State St Russell Sm/Mid Cp® Indx NL Cl C0.6140.007510393300
2024-10-31DFA US Targeted Value I0.59520.024810075000
2024-11-30DePrince, Race & Zollo, Micro Cap Val0.51232.699486709-2078-2.3404
2024-10-31Fidelity Extended Market Index0.47690.006780721-1810-2.1931
2024-11-30Vanguard Russell 2000 ETF0.43870.01947426419242.6597
2024-10-31Russell Inv US Small Cap Equity E0.42160.26367136900
2024-11-29EA Bridgeway Omni Small-Cap Value ETF0.40790.157369039750.1088
2024-10-31DFA US Small Cap I0.3810.01316448500
2024-11-29Dimensional US Targeted Value ETF0.36570.019461898960.1553
2024-10-31DFA US Micro Cap I0.36460.02756172100
Total 18.99477.42273215101+52927+1.6%

5.3. Insider Transactions

Insiders are holding 16.964% of the shares of SmartFinancial, Inc..

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-12-09John M PresleySELL691635.05
2024-12-04Rhett D JordanSELL20035.61
2024-11-05Rhett D JordanSELL30032.52
2024-10-31Rhett D JordanSELL10033.16
2024-09-12Rhett D JordanSELL7028.58
2024-08-13Rhett D JordanSELL20026.9
2024-05-29John M PresleySELL750022.65
2024-05-07Rhett D JordanSELL35022.25
2024-03-05Gary Wayne Petty JrSELL239421.63
2024-02-07Wesley Miller WelbornBUY100021.67
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 Assets4,908,934
Total Liabilities4,419,911
Total Stockholder Equity489,023
 As reported
Total Liabilities 4,419,911
Total Stockholder Equity+ 489,023
Total Assets = 4,908,934

Assets

Total Assets4,908,934
Total Current Assets566,445
Long-term Assets825,494
Total Current Assets
Cash And Cash Equivalents 190,407
Short-term Investments 501,336
Net Receivables 66,007
Total Current Assets  (as reported)566,445
Total Current Assets  (calculated)757,750
+/- 191,305
Long-term Assets
Property Plant Equipment 91,055
Goodwill 96,145
Long Term Investments 629,115
Intangible Assets 9,179
Long-term Assets Other -825,494
Long-term Assets  (as reported)825,494
Long-term Assets  (calculated)0
+/- 825,494

Liabilities & Shareholders' Equity

Total Current Liabilities5,000
Long-term Liabilities39,663
Total Stockholder Equity489,023
Total Current Liabilities
Short-term Debt 5,000
Short Long Term Debt 5,000
Other Current Liabilities -5,000
Total Current Liabilities  (as reported)5,000
Total Current Liabilities  (calculated)5,000
+/-0
Long-term Liabilities
Long term Debt 39,663
Long-term Liabilities  (as reported)39,663
Long-term Liabilities  (calculated)39,663
+/-0
Total Stockholder Equity
Common Stock16,926
Retained Earnings 195,537
Accumulated Other Comprehensive Income -17,349
Other Stockholders Equity 293,909
Total Stockholder Equity (as reported)489,023
Total Stockholder Equity (calculated)489,023
+/-0
Other
Capital Stock16,926
Cash and Short Term Investments 566,445
Common Stock Shares Outstanding 16,840
Liabilities and Stockholders Equity 4,908,934
Net Debt -145,744
Net Invested Capital 533,686
Net Working Capital 561,445
Short Long Term Debt Total 44,663



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-30
> Total Assets 
128,702,909
142,458,248
138,473,363
141,139,746
153,743,514
159,902,221
172,271
181,960
181,820
200,997
207,659
230,604
239,543
248,615
277,781
298,083
315,345
323,612
340,606
345,455
361,402
374,942
394,723
424,758
435,302
444,421
452,732
454,201
457,607
471,803
481,545
464,499
509,499
532,404
562,065
523,426
483,351
441,499
447,540
441,210
426,365
422,655
417,475
420,874
425,179
440,463
431,710
435,334
429,681
432,223
429,044
419,911
413,378
415,740
426,010
435,539
1,007,057
1,023,963
1,016,224
1,034,494
1,040,550
1,062,456
1,051,086
1,145,435
1,135,822
1,720,795
1,760,425
2,062,232
2,050,946
2,274,409
2,354,317
2,391,257
2,390,485
2,449,123
2,873,715
3,265,985
3,387,588
3,304,949
3,557,203
3,654,356
4,384,031
4,611,579
4,718,579
4,788,113
4,796,911
4,612,913
4,769,805
4,745,800
4,797,171
4,829,387
4,954,690
4,891,009
4,908,934
4,908,9344,891,0094,954,6904,829,3874,797,1714,745,8004,769,8054,612,9134,796,9114,788,1134,718,5794,611,5794,384,0313,654,3563,557,2033,304,9493,387,5883,265,9852,873,7152,449,1232,390,4852,391,2572,354,3172,274,4092,050,9462,062,2321,760,4251,720,7951,135,8221,145,4351,051,0861,062,4561,040,5501,034,4941,016,2241,023,9631,007,057435,539426,010415,740413,378419,911429,044432,223429,681435,334431,710440,463425,179420,874417,475422,655426,365441,210447,540441,499483,351523,426562,065532,404509,499464,499481,545471,803457,607454,201452,732444,421435,302424,758394,723374,942361,402345,455340,606323,612315,345298,083277,781248,615239,543230,604207,659200,997181,820181,960172,271159,902,221153,743,514141,139,746138,473,363142,458,248128,702,909
   > Total Current Assets 
5,750,786
6,225,038
3,721,080
3,750,057
6,659,443
4,928,080
792
814
866
939
855
973
1,004
1,184
1,214
1,309
1,520
1,739
1,686
1,798
2,083
2,121
2,241
2,264
2,434
2,408
2,076
1,796
1,886
1,771
1,871
1,414
1,712
1,521
1,981
1,662
1,456
1,326
1,431
1,298
1,337
1,327
1,334
1,247
1,351
1,214
1,323
1,153
1,222
978
1,271
1,083
1,180
1,143
1,125
1,072
2,227
825,571
826,136
859,325
867,560
895,863
876,568
971,461
979,095
1,474,989
1,509,353
1,785,002
1,758,516
1,937,676
2,020,435
2,069,301
2,070,145
2,121,236
2,498,296
2,886,159
3,012,310
2,930,162
3,147,219
53,038
53,396
53,378
59,892
63,264
64,798
735,007
867,352
845,607
853,927
771,345
522,676
560,988
566,445
566,445560,988522,676771,345853,927845,607867,352735,00764,79863,26459,89253,37853,39653,0383,147,2192,930,1623,012,3102,886,1592,498,2962,121,2362,070,1452,069,3012,020,4351,937,6761,758,5161,785,0021,509,3531,474,989979,095971,461876,568895,863867,560859,325826,136825,5712,2271,0721,1251,1431,1801,0831,2719781,2221,1531,3231,2141,3511,2471,3341,3271,3371,2981,4311,3261,4561,6621,9811,5211,7121,4141,8711,7711,8861,7962,0762,4082,4342,2642,2412,1212,0831,7981,6861,7391,5201,3091,2141,1841,0049738559398668147924,928,0806,659,4433,750,0573,721,0806,225,0385,750,786
       Cash And Cash Equivalents 
5,750,786
6,225,038
3,721,080
3,750,057
6,659,443
4,928,080
4,617
6,601
4,426
7,071
4,971
5,528
5,677
6,900
7,885
19,192
21,317
14,590
7,942
11,735
10,689
17,636
11,369
18,838
13,652
14,933
12,052
13,039
9,909
10,872
34,912
34,307
73,288
38,202
55,068
43,691
53,221
22,982
41,431
29,904
32,934
38,883
34,885
36,879
34,832
56,412
35,901
28,701
21,255
24,852
21,917
19,041
15,875
15,528
25,446
33,366
74,701
79,965
63,828
71,737
58,587
68,748
55,548
82,835
84,098
113,027
96,710
170,235
130,104
115,822
132,994
199,534
170,934
183,971
309,089
399,467
541,815
481,719
556,701
673,515
1,091,160
1,045,077
763,968
654,945
543,029
266,424
306,934
238,898
400,258
294,823
392,107
60,167
190,407
190,40760,167392,107294,823400,258238,898306,934266,424543,029654,945763,9681,045,0771,091,160673,515556,701481,719541,815399,467309,089183,971170,934199,534132,994115,822130,104170,23596,710113,02784,09882,83555,54868,74858,58771,73763,82879,96574,70133,36625,44615,52815,87519,04121,91724,85221,25528,70135,90156,41234,83236,87934,88538,88332,93429,90441,43122,98253,22143,69155,06838,20273,28834,30734,91210,8729,90913,03912,05214,93313,65218,83811,36917,63610,68911,7357,94214,59021,31719,1927,8856,9005,6775,5284,9717,0714,4266,6014,6174,928,0806,659,4433,750,0573,721,0806,225,0385,750,786
       Short-term Investments 
15,648,234
0
20,426,934
20,670,296
19,888,999
21,174,980
27,431,351
23,506,072
20,748,806
24,825,961
22,581,474
29,581,173
23,021,742
0
28,880,598
28,955,665
29,786,444
0
31,139,169
32,493,361
32,538,739
36,218
32,779,306
33,026,566
33,648,512
0
42,469,452
45,764,498
41,107,053
0
53,082
45,699,449
59,134,602
0
150,520,500
27,916
108,790,555
0
100,788,157
109,331,248
93,666,153
86,057
88,249,596
86,538,060
82,191,300
76,097
91,126
99,777
95,282
92,209
88,801
83,315
78,250
87,193
85,093
74,481
152,150
166,413
157,561
142,875
138,628
129,422
137,133
132,762
115,535
151,945
156,210
156,577
173,039
201,688
198,273
174,114
171,507
178,348
201,002
219,631
214,634
215,634
250,937
250,817
339,343
482,453
540,483
524,864
519,723
483,893
560,418
540,308
385,131
408,410
474,347
500,821
501,336
501,336500,821474,347408,410385,131540,308560,418483,893519,723524,864540,483482,453339,343250,817250,937215,634214,634219,631201,002178,348171,507174,114198,273201,688173,039156,577156,210151,945115,535132,762137,133129,422138,628142,875157,561166,413152,15074,48185,09387,19378,25083,31588,80192,20995,28299,77791,12676,09782,191,30086,538,06088,249,59686,05793,666,153109,331,248100,788,1570108,790,55527,916150,520,500059,134,60245,699,44953,082041,107,05345,764,49842,469,452033,648,51233,026,56632,779,30636,21832,538,73932,493,36131,139,169029,786,44428,955,66528,880,598023,021,74229,581,17322,581,47424,825,96120,748,80623,506,07227,431,35121,174,98019,888,99920,670,29620,426,934015,648,234
       Net Receivables 
751,967
0
786,651
738,797
779,317
679,598
792
814
866
939
855
973
1,004
1,184
1,214
1,309
1,520
1,739
1,686
1,798
2,083
2,121
2,241
2,264
2,434
2,408
2,076
1,796
1,886
1,771
1,871
1,414
1,712
1,521
1,981
1,662
1,456
1,326
1,431
1,298
1,337
1,327
1,334
1,247
1,351
1,214
1,323
1,153
1,222
978
1,271
1,083
1,180
1,143
1,125
1,072
2,227
4,474
0
0
0
3,567
0
0
0
22,878
0
0
0
0
0
0
0
0
2,125,816
2,392,030
2,385,240
2,363,897
2,468,759
53,038
53,396
53,708
59,892
63,264
64,798
67,427
67,701
66,401
68,538
68,112
71,252
69,629
66,007
66,00769,62971,25268,11268,53866,40167,70167,42764,79863,26459,89253,70853,39653,0382,468,7592,363,8972,385,2402,392,0302,125,8160000000022,8780003,5670004,4742,2271,0721,1251,1431,1801,0831,2719781,2221,1531,3231,2141,3511,2471,3341,3271,3371,2981,4311,3261,4561,6621,9811,5211,7121,4141,8711,7711,8861,7962,0762,4082,4342,2642,2412,1212,0831,7981,6861,7391,5201,3091,2141,1841,004973855939866814792679,598779,317738,797786,6510751,967
       Other Current Assets 
0
0
0
0
0
0
0
0
148,653
160,686
171,269
185,620
201,942
205,160
230,929
239,759
253,620
266,248
289,099
290,540
307,190
313,416
338,771
360,960
375,924
382,715
386,547
384,019
395,113
403,621
382,366
372,257
364,620
357,454
344,006
338,102
308,964
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,089
0
0
593,529
585,393
604,748
644,713
670,346
697,693
683,888
755,864
797,860
1,216,982
1,258,537
1,460,190
1,455,373
1,620,166
1,689,168
1,775,316
1,729,228
1,782,354
2,064,038
2,351,212
2,322,167
2,299,222
2,406,895
2,333,004
2,411,917
2,262,615
-22,392
1,707
-64,798
-82,737
0
11,486
14,234
0
0
-69,629
0
0-69,6290014,23411,4860-82,737-64,7981,707-22,3922,262,6152,411,9172,333,0042,406,8952,299,2222,322,1672,351,2122,064,0381,782,3541,729,2281,775,3161,689,1681,620,1661,455,3731,460,1901,258,5371,216,982797,860755,864683,888697,693670,346644,713604,748585,393593,529003,0890000000000000000308,964338,102344,006357,454364,620372,257382,366403,621395,113384,019386,547382,715375,924360,960338,771313,416307,190290,540289,099266,248253,620239,759230,929205,160201,942185,620171,269160,686148,65300000000
   > Long-term Assets 
3,778,910
0
3,714,795
3,640,191
3,964,760
3,953,293
172,271
181,960
181,820
200,997
207,659
230,604
239,543
248,615
277,781
298,083
315,345
323,612
340,606
345,455
361,402
374,942
394,723
424,758
435,302
444,421
452,732
454,201
457,607
471,803
481,545
464,499
509,499
532,404
562,065
523,426
483,351
441,499
447,540
441,210
426,365
422,655
417,475
420,874
425,179
443,446
431,710
435,334
429,681
432,223
429,044
419,911
413,378
415,740
426,010
435,539
1,007,057
1,023,963
1,016,224
1,034,798
1,040,726
1,062,456
1,051,086
1,145,479
1,135,822
1,720,771
1,760,425
2,062,232
2,050,946
2,274,409
2,353,981
2,391,257
2,390,485
2,449,123
2,873,715
3,265,985
3,387,588
3,304,949
3,557,203
3,654,356
4,384,031
4,611,579
4,718,579
4,788,113
4,796,911
202,283
1,060,557
1,039,058
881,061
889,757
199,231
197,244
825,494
825,494197,244199,231889,757881,0611,039,0581,060,557202,2834,796,9114,788,1134,718,5794,611,5794,384,0313,654,3563,557,2033,304,9493,387,5883,265,9852,873,7152,449,1232,390,4852,391,2572,353,9812,274,4092,050,9462,062,2321,760,4251,720,7711,135,8221,145,4791,051,0861,062,4561,040,7261,034,7981,016,2241,023,9631,007,057435,539426,010415,740413,378419,911429,044432,223429,681435,334431,710443,446425,179420,874417,475422,655426,365441,210447,540441,499483,351523,426562,065532,404509,499464,499481,545471,803457,607454,201452,732444,421435,302424,758394,723374,942361,402345,455340,606323,612315,345298,083277,781248,615239,543230,604207,659200,997181,820181,960172,2713,953,2933,964,7603,640,1913,714,79503,778,910
       Property Plant Equipment 
3,778,910
0
3,714,795
3,640,191
3,964,760
3,953,293
3,913
3,904
3,885
4,293
4,858
5,812
4,851
5,968
5,949
5,979
6,227
7,207
7,122
5,309
5,376
6,134
6,314
6,446
6,464
6,471
6,465
6,499
6,546
8,472
8,151
8,104
8,042
8,098
7,784
7,659
8,235
8,047
5,961
5,791
5,676
5,712
5,650
5,575
5,465
5,399
5,289
5,183
5,095
4,992
4,929
4,862
4,835
4,828
6,297
6,200
25,266
25,038
25,680
25,844
27,863
30,536
30,802
33,764
33,778
43,000
44,202
52,203
52,427
56,012
56,583
56,589
58,386
59,433
73,801
73,868
73,934
72,682
72,697
72,314
85,346
85,958
84,793
89,950
91,944
92,511
92,190
92,351
92,020
92,963
92,694
91,315
91,055
91,05591,31592,69492,96392,02092,35192,19092,51191,94489,95084,79385,95885,34672,31472,69772,68273,93473,86873,80159,43358,38656,58956,58356,01252,42752,20344,20243,00033,77833,76430,80230,53627,86325,84425,68025,03825,2666,2006,2974,8284,8354,8624,9294,9925,0955,1835,2895,3995,4655,5755,6505,7125,6765,7915,9618,0478,2357,6597,7848,0988,0428,1048,1518,4726,5466,4996,4656,4716,4646,4466,3146,1345,3765,3097,1227,2076,2275,9795,9495,9684,8515,8124,8584,2933,8853,9043,9133,953,2933,964,7603,640,1913,714,79503,778,910
       Goodwill 
0
0
0
0
0
0
0
0
0
2,541,476
0
0
0
0
0
2,541,476
2,541,476
0
0
0
0
0
0
0
0
2,541,476
0
0
0
2,541,476
0
0
0
2,541,476
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,166
4,166
4,166
0
4,166
4,166
0
0
0
42,874
0
0
0
66,100
0
0
0
65,614
73,916
74,145
74,930
74,135
74,458
76,858
89,984
91,565
91,565
91,565
96,145
96,145
96,145
96,145
96,145
96,145
96,145
96,145
96,145
96,14596,14596,14596,14596,14596,14596,14596,14596,14591,56591,56591,56589,98476,85874,45874,13574,93074,14573,91665,61400066,10000042,8740004,1664,16604,1664,1664,16600000000000000000000002,541,4760002,541,4760002,541,476000000002,541,4762,541,476000002,541,476000000000
       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
109,331
93,666
0
0
0
0
0
0
0
0
0
378,775
372,385
373,196
98,876
377,494
380,774
858,761
889,774
893,973
911,551
930,806
129,422
939,520
992,685
981,821
1,469,343
1,523,990
1,724,938
1,751,077
1,970,651
2,030,138
187,019
184,420
191,261
215,115
219,631
214,634
230,428
250,937
265,401
354,315
575,916
846,514
829,796
822,355
785,372
859,253
838,268
681,249
689,646
654,516
629,817
629,115
629,115629,817654,516689,646681,249838,268859,253785,372822,355829,796846,514575,916354,315265,401250,937230,428214,634219,631215,115191,261184,420187,0192,030,1381,970,6511,751,0771,724,9381,523,9901,469,343981,821992,685939,520129,422930,806911,551893,973889,774858,761380,774377,49498,876373,196372,385378,77500000000093,666109,331000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
-2,538,935
0
0
0
0
0
-2,538,935
-2,538,935
0
0
0
0
0
0
0
0
-2,538,534
0
0
0
-2,538,635
0
0
0
-2,538,897
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
258
0
177
2,868
2,775
6,848
6,754
2,509
2,470
6,583
7,492
7,414
7,963
50,660
68,449
68,254
12,934
78,690
78,348
77,534
11,579
12,587
12,182
11,780
12,336
11,892
14,108
14,946
14,287
13,650
13,017
14,315
13,627
12,969
12,294
11,647
11,003
10,392
9,784
9,179
9,1799,78410,39211,00311,64712,29412,96913,62714,31513,01713,65014,28714,94614,10811,89212,33611,78012,18212,58711,57977,53478,34878,69012,93468,25468,44950,6607,9637,4147,4926,5832,4702,5096,7546,8482,7752,86817702580000000000000000000-2,538,897000-2,538,635000-2,538,53400000000-2,538,935-2,538,93500000-2,538,935000000000
       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
295,997
346,140
335,312
347,883
491,447
240,790
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000240,790491,447347,883335,312346,140295,9970000000000000000000000000000000000000000000000000000000000000000000000
       Long-term Assets Other 
0
0
0
0
0
0
140,012
153,738
153,945
168,696
177,094
192,121
208,623
213,244
240,028
260,260
276,456
282,578
298,728
304,073
319,961
333,172
352,382
382,062
392,010
400,057
400,675
398,854
406,908
416,265
419,148
407,978
439,621
397,177
401,056
382,785
363,641
325,106
340,699
326,006
326,947
330,817
323,513
328,704
337,472
361,905
335,252
330,333
329,268
334,988
335,281
331,703
330,263
323,693
334,597
354,836
822,607
825,571
826,136
859,325
867,560
895,863
876,568
971,461
979,095
1,474,989
1,509,353
1,785,002
1,758,516
1,937,676
2,020,435
2,069,301
2,070,145
2,121,236
2,498,296
2,886,159
3,012,310
2,930,162
3,147,219
3,240,259
3,854,412
3,860,347
3,682,057
3,763,785
3,772,152
-785,372
-1,060,557
-1,039,058
-881,061
-889,757
-654,516
-197,244
-825,494
-825,494-197,244-654,516-889,757-881,061-1,039,058-1,060,557-785,3723,772,1523,763,7853,682,0573,860,3473,854,4123,240,2593,147,2192,930,1623,012,3102,886,1592,498,2962,121,2362,070,1452,069,3012,020,4351,937,6761,758,5161,785,0021,509,3531,474,989979,095971,461876,568895,863867,560859,325826,136825,571822,607354,836334,597323,693330,263331,703335,281334,988329,268330,333335,252361,905337,472328,704323,513330,817326,947326,006340,699325,106363,641382,785401,056397,177439,621407,978419,148416,265406,908398,854400,675400,057392,010382,062352,382333,172319,961304,073298,728282,578276,456260,260240,028213,244208,623192,121177,094168,696153,945153,738140,012000000
> Total Liabilities 
114,794,789
128,378,913
124,222,503
126,526,567
138,841,200
144,755,471
156,776
165,836
165,298
184,093
190,196
212,801
220,817
223,807
250,395
269,696
285,303
291,146
306,829
310,301
324,538
336,759
355,144
383,970
394,028
408,094
415,978
417,101
420,120
435,302
447,838
431,800
478,196
504,567
533,482
494,002
452,387
415,680
420,250
412,350
393,917
387,447
381,585
384,115
387,052
399,574
390,823
395,100
389,531
392,090
388,348
379,542
372,982
375,078
385,084
394,843
908,621
923,786
914,236
931,430
935,379
957,216
918,535
1,010,701
999,234
1,514,943
1,551,476
1,814,745
1,799,304
1,991,398
2,063,836
2,091,646
2,084,445
2,136,376
2,537,515
2,922,497
3,037,799
2,947,781
3,193,145
3,280,963
3,959,311
4,182,149
4,298,537
4,367,686
4,382,200
4,180,461
58,582
57,553
56,195
4,369,501
4,487,894
4,418,544
4,419,911
4,419,9114,418,5444,487,8944,369,50156,19557,55358,5824,180,4614,382,2004,367,6864,298,5374,182,1493,959,3113,280,9633,193,1452,947,7813,037,7992,922,4972,537,5152,136,3762,084,4452,091,6462,063,8361,991,3981,799,3041,814,7451,551,4761,514,943999,2341,010,701918,535957,216935,379931,430914,236923,786908,621394,843385,084375,078372,982379,542388,348392,090389,531395,100390,823399,574387,052384,115381,585387,447393,917412,350420,250415,680452,387494,002533,482504,567478,196431,800447,838435,302420,120417,101415,978408,094394,028383,970355,144336,759324,538310,301306,829291,146285,303269,696250,395223,807220,817212,801190,196184,093165,298165,836156,776144,755,471138,841,200126,526,567124,222,503128,378,913114,794,789
   > Total Current Liabilities 
0
0
0
0
0
0
123
17,092
17,100
102
97
70
97
92
111
109
194
243
192
263
349
308
312
268
482
216
430
293
247
470
665
651
754
351
388
375
371
177
211
180
91
111
110
115
136
121
91
93
100
82
87
80
78
16,072
106
104
299
18,000
4,253
6,011
7,463
5,024
5,622
6,164
6,505
8,681
5,775
7,413
10,724
1,952,221
10,012
2,052,427
2,045,205
2,097,115
2,498,232
2,882,775
39,325
39,346
39,346
39,388
41,909
7,111
4,191,353
4,281,632
4,280,409
12,500
4,229,546
4,199,584
4,280,342
8,000
6,000
8,000
5,000
5,0008,0006,0008,0004,280,3424,199,5844,229,54612,5004,280,4094,281,6324,191,3537,11141,90939,38839,34639,34639,3252,882,7752,498,2322,097,1152,045,2052,052,42710,0121,952,22110,7247,4135,7758,6816,5056,1645,6225,0247,4636,0114,25318,00029910410616,072788087821009391121136115110111911802111773713753883517546516654702472934302164822683123083492631922431941091119297709710217,10017,092123000000
       Short-term Debt 
0
0
0
0
0
0
0
17,000
17,000
17,400,000
22,400,000
29,150,000
29,150,000
0
32,000,000
32,000,000
32,000,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
16,000
16,000
0
0
18,000
18,000
36,974
67,251
5,005
23,213
22,946
32,542
67,655
45,968
90,675
0
0
0
0
0
0
0
0
39,325
39,346
0
39,388
41,909
7,111
0
0
0
12,500
0
0
0
8,000
6,000
8,000
5,000
5,0008,0006,0008,00000012,5000007,11141,90939,388039,34639,3250000000090,67545,96867,65532,54222,94623,2135,00567,25136,97418,00018,0000016,00016,00000000000000000000000000000000000000032,000,00032,000,00032,000,000029,150,00029,150,00022,400,00017,400,00017,00017,0000000000
       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
21,758
0
0
0
5,000
50,872
36,974
67,251
5,005
23,213
22,946
32,542
67,655
45,968
90,675
0
0
0
0
0
0
0
0
0
0
0
0
0
7,111
0
0
0
12,500
0
0
0
8,000
6,000
8,000
5,000
5,0008,0006,0008,00000012,5000007,111000000000000090,67545,96867,65532,54222,94623,2135,00567,25136,97450,8725,00000021,75800000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
123
92
100
102
97
70
97
92
111
109
194
243
192
263
349
308
312
268
482
216
430
293
247
470
665
651
754
351
388
375
371
177
211
180
91
111
110
115
136
121
91
93
100
82
87
80
78
72
106
104
299
858,483
859,111
888,749
860,842
907,065
889,699
981,635
960,187
1,438,583
1,499,733
1,716,658
1,707,311
1,921,964
1,994,330
2,012,300
1,998,073
2,047,214
2,341,930
2,539,689
2,652,023
2,805,215
3,048,213
3,139,472
3,799,272
4,021,938
4,191,353
4,281,632
4,280,409
4,077,100
4,229,546
4,199,584
4,246,509
0
0
0
0
00004,246,5094,199,5844,229,5464,077,1004,280,4094,281,6324,191,3534,021,9383,799,2723,139,4723,048,2132,805,2152,652,0232,539,6892,341,9302,047,2141,998,0732,012,3001,994,3301,921,9641,707,3111,716,6581,499,7331,438,583960,187981,635889,699907,065860,842888,749859,111858,48329910410672788087821009391121136115110111911802111773713753883517546516654702472934302164822683123083492631922431941091119297709710210092123000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
-17,400,000
-22,400,000
-29,150,000
-29,150,000
0
-32,000,000
-32,000,000
-32,000,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
334,921
322,552
0
0
0
0
0
0
0
0
0
341,725
331,412
316,314
206,609
333,198
331,563
846,992
858,483
859,111
888,749
860,842
907,065
889,699
981,635
960,187
1,438,583
1,499,733
1,716,658
1,707,311
1,921,964
1,994,330
2,012,300
0
2,047,214
2,341,930
2,539,689
2,652,023
2,805,215
3,048,213
39,388
3,799,272
4,021,938
4,191,353
4,281,632
4,280,409
-12,500
4,229,546
4,199,584
0
-8,000
-6,000
-8,000
-5,000
-5,000-8,000-6,000-8,00004,199,5844,229,546-12,5004,280,4094,281,6324,191,3534,021,9383,799,27239,3883,048,2132,805,2152,652,0232,539,6892,341,9302,047,21402,012,3001,994,3301,921,9641,707,3111,716,6581,499,7331,438,583960,187981,635889,699907,065860,842888,749859,111858,483846,992331,563333,198206,609316,314331,412341,725000000000322,552334,9210000000000000000000000-32,000,000-32,000,000-32,000,0000-29,150,000-29,150,000-22,400,000-17,400,000000000000
   > Long-term Liabilities 
0
0
0
0
0
0
156,776
165,836
165,298
184,093
190,196
212,801
220,817
223,807
250,395
269,696
285,303
291,146
306,829
310,301
324,538
336,759
355,144
383,970
394,028
408,094
415,978
417,101
420,120
435,302
447,838
431,800
478,196
504,567
533,482
494,002
452,387
415,680
420,250
412,350
393,917
387,447
381,585
384,115
387,052
402,558
390,823
395,100
389,531
392,090
388,348
379,542
372,982
375,078
385,084
394,843
908,621
923,786
914,236
931,430
935,379
957,216
918,535
1,010,701
999,234
1,514,943
1,551,476
1,814,745
1,799,304
1,991,398
2,063,836
2,091,646
2,084,445
2,136,376
2,537,515
2,922,497
3,037,799
2,947,781
3,193,145
3,280,963
3,959,311
4,182,149
4,298,537
4,367,686
4,382,200
12,500
58,582
57,553
56,195
42,099
42,120
42,142
39,663
39,66342,14242,12042,09956,19557,55358,58212,5004,382,2004,367,6864,298,5374,182,1493,959,3113,280,9633,193,1452,947,7813,037,7992,922,4972,537,5152,136,3762,084,4452,091,6462,063,8361,991,3981,799,3041,814,7451,551,4761,514,943999,2341,010,701918,535957,216935,379931,430914,236923,786908,621394,843385,084375,078372,982379,542388,348392,090389,531395,100390,823402,558387,052384,115381,585387,447393,917412,350420,250415,680452,387494,002533,482504,567478,196431,800447,838435,302420,120417,101415,978408,094394,028383,970355,144336,759324,538310,301306,829291,146285,303269,696250,395223,807220,817212,801190,196184,093165,298165,836156,776000000
       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
39,158
39,177
39,198
39,219
39,240
39,261
39,283
358,159
358,716
120,545
122,009
118,222
130,657
129,515
78,665
54,522
60,417
83,875
58,582
57,553
0
0
0
0
0
0000057,55358,58283,87560,41754,52278,665129,515130,657118,222122,009120,545358,716358,15939,28339,26139,24039,21939,19839,17739,15800000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
59,790
0
0
3,908
3,048
4,253
6,011
7,464
5,024
5,623
6,164
6,505
8,681
5,775
7,412
10,724
7,258
0
10,938
10,698
9,353
12,306
12,016
14,954
11,020
14,290
14,223
29,382
30,696
28,519
31,532
41,374
21,476
38,278
20,468
9,754
0
0
0
0
00009,75420,46838,27821,47641,37431,53228,51930,69629,38214,22314,29011,02014,95412,01612,3069,35310,69810,93807,25810,7247,4125,7758,6816,5056,1645,6235,0247,4646,0114,2533,0483,9080059,79000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
13,908,120
14,079,335
14,250,860
14,613,179
14,902,314
15,146,750
15,495
16,125
16,522
16,904
17,463
17,803
18,726
24,807
27,386
28,387
30,042
32,466
33,777
35,153
36,865
38,183
39,579
40,787
41,274
36,327
36,754
37,099
37,487
36,502
33,707
32,699
31,304
27,837
28,583
29,425
30,965
25,819
27,290
28,860
32,447
35,208
35,890
36,759
38,128
40,889
40,887
40,234
40,150
40,134
40,696
40,369
40,396
40,662
40,926
40,697
98,436
100,177
101,988
103,064
105,171
105,240
132,551
134,734
136,588
205,852
208,949
247,487
251,642
283,011
290,481
299,611
306,040
312,747
336,200
343,488
349,789
357,168
364,058
373,393
424,720
429,430
420,042
420,427
414,711
432,452
443,399
444,847
446,652
459,886
466,796
472,465
489,023
489,023472,465466,796459,886446,652444,847443,399432,452414,711420,427420,042429,430424,720373,393364,058357,168349,789343,488336,200312,747306,040299,611290,481283,011251,642247,487208,949205,852136,588134,734132,551105,240105,171103,064101,988100,17798,43640,69740,92640,66240,39640,36940,69640,13440,15040,23440,88740,88938,12836,75935,89035,20832,44728,86027,29025,81930,96529,42528,58327,83731,30432,69933,70736,50237,48737,09936,75436,32741,27440,78739,57938,18336,86535,15333,77732,46630,04228,38727,38624,80718,72617,80317,46316,90416,52216,12515,49515,146,75014,902,31414,613,17914,250,86014,079,33513,908,120
   Common Stock
1,233,167
1,233,167
1,233,167
1,233,167
1,233,167
1,233,167
1,233
1,243
1,243
1,243
1,244
1,244
2,487
2,869
3,011
3,051
3,072
3,201
3,223
3,243
3,253
6,512
6,515
6,521
6,520
6,370
6,320
6,320
6,320
6,320
6,320
6,320
6,373
6,500
6,500
6,500
6,500
6,500
6,500
6,500
6,500
6,500
6,500
6,500
6,500
6,500
6,547
6,547
6,547
6,547
6,627
6,627
6,627
6,627
6,638
6,643
5,732
5,806
5,817
5,824
5,897
5,896
8,211
8,219
8,243
11,152
11,234
12,705
12,750
13,934
13,952
13,953
13,958
14,008
15,222
15,217
15,233
15,107
15,105
15,110
16,801
16,803
16,893
16,898
16,888
16,901
17,004
17,004
16,995
16,989
17,057
16,926
16,926
16,92616,92617,05716,98916,99517,00417,00416,90116,88816,89816,89316,80316,80115,11015,10515,10715,23315,21715,22214,00813,95813,95313,95213,93412,75012,70511,23411,1528,2438,2198,2115,8965,8975,8245,8175,8065,7326,6436,6386,6276,6276,6276,6276,5476,5476,5476,5476,5006,5006,5006,5006,5006,5006,5006,5006,5006,5006,5006,5006,5006,3736,3206,3206,3206,3206,3206,3206,3706,5206,5216,5156,5123,2533,2433,2233,2013,0723,0513,0112,8692,4871,2441,2441,2431,2431,2431,2331,233,1671,233,1671,233,1671,233,1671,233,1671,233,167
   Retained Earnings 
207,321
476,918
689,793
964,083
1,229,778
1,538,341
1,940
2,441
2,932
3,296
3,819
4,442
3,906
4,341
5,181
5,849
7,080
8,230
9,391
10,660
12,011
9,881
11,207
12,445
12,678
9,318
9,887
10,518
10,935
10,057
6,703
5,904
3,885
425
769
787
1,000
-4,317
-4,065
-4,025
-3,726
-3,627
-3,473
-3,430
-3,348
-3,275
-3,150
-3,146
-3,111
-3,099
-3,080
-3,064
-3,051
-3,033
-2,946
-3,020
10,942
12,095
13,231
14,153
15,494
16,871
18,320
19,968
21,654
21,889
25,303
29,235
33,559
39,991
44,722
53,843
59,806
65,839
67,869
73,283
78,918
87,185
96,034
103,906
112,600
118,247
125,329
134,362
144,723
156,545
160,085
167,564
168,271
173,105
181,103
187,751
195,537
195,537187,751181,103173,105168,271167,564160,085156,545144,723134,362125,329118,247112,600103,90696,03487,18578,91873,28367,86965,83959,80653,84344,72239,99133,55929,23525,30321,88921,65419,96818,32016,87115,49414,15313,23112,09510,942-3,020-2,946-3,033-3,051-3,064-3,080-3,099-3,111-3,146-3,150-3,275-3,348-3,430-3,473-3,627-3,726-4,025-4,065-4,3171,0007877694253,8855,9046,70310,05710,93510,5189,8879,31812,67812,44511,2079,88112,01110,6609,3918,2307,0805,8495,1814,3413,9064,4423,8193,2962,9322,4411,9401,538,3411,229,778964,083689,793476,918207,321
   Accumulated Other Comprehensive Income 
373,765
275,382
234,033
322,061
345,502
281,374
228
257
163
181
207
-76
140
-1,563
-62
72
-2
-166
-227
-393
-127
-59
-46
-171
39
107
398
42
-57
-187
318
54
303
-250
133
937
821
-329
18
567
1,076
1,119
1,081
1,317
1,428
1,451
1,229
491
321
243
537
136
92
282
349
101
122
-352
211
275
449
-1,002
-683
-247
-374
-1,198
-2,569
-2,966
-3,666
-2,765
-434
-571
-297
168
-1,247
592
1,012
2,183
1,083
2,338
2,559
1,443
-15,556
-24,648
-40,807
-35,324
-28,620
-35,017
-34,156
-25,907
-27,425
-25,798
-17,349
-17,349-25,798-27,425-25,907-34,156-35,017-28,620-35,324-40,807-24,648-15,5561,4432,5592,3381,0832,1831,012592-1,247168-297-571-434-2,765-3,666-2,966-2,569-1,198-374-247-683-1,002449275211-352122101349282921365372433214911,2291,4511,4281,3171,0811,1191,07656718-329821937133-25030354318-187-574239810739-171-46-59-127-393-227-166-272-62-1,563140-76207181163257228281,374345,502322,061234,033275,382373,765
   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
21,277
21,297
0
0
0
0
0
0
0
0
0
21,701
21,741
21,781
0
21,903
21,973
81,628
82,616
82,717
82,800
83,330
83,463
106,703
106,794
107,065
174,009
174,981
208,513
208,999
231,852
232,241
232,386
232,573
232,732
254,356
254,396
254,626
252,693
251,836
252,039
292,760
292,937
293,376
293,815
293,907
294,330
294,930
295,296
0
0
0
0
0
00000295,296294,930294,330293,907293,815293,376292,937292,760252,039251,836252,693254,626254,396254,356232,732232,573232,386232,241231,852208,999208,513174,981174,009107,065106,794106,70383,46383,33082,80082,71782,61681,62821,97321,903021,78121,74121,70100000000021,29721,277000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
12,093,867
12,093,868
12,093,867
12,093,868
12,093,867
12,093,868
12,094
12,184
12,184
12,184
12,193
12,193
12,193
19,161
19,255
19,415
19,892
21,201
21,389
21,643
21,727
21,849
21,903
21,993
22,036
20,533
20,150
20,220
20,289
20,312
20,366
20,421
20,742
21,163
21,181
21,200
21,219
21,237
21,257
21,277
21,297
21,316
21,335
21,353
21,372
21,390
21,421
21,485
21,518
21,550
21,701
21,741
21,781
21,821
21,903
21,973
81,628
82,616
82,717
82,800
83,319
83,463
106,703
106,794
107,065
174,009
174,981
208,513
208,999
231,851
232,241
232,386
232,573
232,732
254,356
254,396
254,626
252,693
251,836
252,039
292,760
292,937
293,376
293,815
293,907
294,330
294,930
295,296
295,542
295,699
296,061
293,586
293,909
293,909293,586296,061295,699295,542295,296294,930294,330293,907293,815293,376292,937292,760252,039251,836252,693254,626254,396254,356232,732232,573232,386232,241231,851208,999208,513174,981174,009107,065106,794106,70383,46383,31982,80082,71782,61681,62821,97321,90321,82121,78121,74121,70121,55021,51821,48521,42121,39021,37221,35321,33521,31621,29721,27721,25721,23721,21921,20021,18121,16320,74220,42120,36620,31220,28920,22020,15020,53322,03621,99321,90321,84921,72721,64321,38921,20119,89219,41519,25519,16112,19312,19312,19312,18412,18412,18412,09412,093,86812,093,86712,093,86812,093,86712,093,86812,093,867



5.3. Balance Sheets

Currency in USD. All numbers in thousands.