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

Atlantic American Corporation
Buy, Hold or Sell?

Let's analyze Atlantic American Corporation together

I guess you are interested in Atlantic American Corporation. 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 Atlantic American Corporation. 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 Atlantic American Corporation

I send you an email if I find something interesting about Atlantic American Corporation.

1. Quick Overview

1.1. Quick analysis of Atlantic American Corporation (30 sec.)










1.2. What can you expect buying and holding a share of Atlantic American Corporation? (30 sec.)

How much money do you get?

How much money do you get?
$0.05
When do you have the money?
1 year
How often do you get paid?
94.9%

What is your share worth?

Current worth
$5.18
Expected worth in 1 year
$6.05
How sure are you?
53.8%

+ What do you gain per year?

Total Gains per Share
$0.92
Return On Investment
60.1%

For what price can you sell your share?

Current Price per Share
$1.53
Expected price per share
$1.26 - $1.99
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Atlantic American Corporation (5 min.)




Live pricePrice per Share (EOD)
$1.53
Intrinsic Value Per Share
$-0.26 - $20.31
Total Value Per Share
$4.93 - $25.49

2.2. Growth of Atlantic American Corporation (5 min.)




Is Atlantic American Corporation growing?

Current yearPrevious yearGrowGrow %
How rich?$105.7m$96m$7m6.9%

How much money is Atlantic American Corporation making?

Current yearPrevious yearGrowGrow %
Making money-$1.5m$1.5m-$3m-196.9%
Net Profit Margin-3.4%3.8%--

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

2.3. Financial Health of Atlantic American Corporation (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Atlantic American Corporation?

Welcome investor! Atlantic American Corporation's management wants to use your money to grow the business. In return you get a share of Atlantic American Corporation.

First you should know what it really means to hold a share of Atlantic American Corporation. And how you can make/lose money.

Speculation

The Price per Share of Atlantic American Corporation is $1.53. 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 Atlantic American Corporation.
  • 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 Atlantic American Corporation, 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 $5.18. Based on the TTM, the Book Value Change Per Share is $0.22 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.07 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 $0.01 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Atlantic American Corporation.

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 Eps-0.10-6.4%-0.08-5.0%0.085.2%0.042.9%0.032.0%
Usd Book Value Change Per Share0.2516.3%0.2214.2%-0.07-4.3%-0.03-1.8%0.021.6%
Usd Dividend Per Share0.000.0%0.010.9%0.010.9%0.021.1%0.021.2%
Usd Total Gains Per Share0.2516.3%0.2315.0%-0.05-3.4%-0.01-0.7%0.042.8%
Usd Price Per Share1.70-2.06-2.16-2.52-3.01-
Price to Earnings Ratio-4.34--8.03-6.81--2.58-67.25-
Price-to-Total Gains Ratio6.82--2.65--4.42-3.47--6.23-
Price to Book Ratio0.33-0.41-0.48-0.46-0.57-
Price-to-Total Gains Ratio6.82--2.65--4.42-3.47--6.23-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.53
Number of shares653
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.010.02
Usd Book Value Change Per Share0.22-0.03
Usd Total Gains Per Share0.23-0.01
Gains per Quarter (653 shares)150.19-7.28
Gains per Year (653 shares)600.74-29.13
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
13456659143-72-39
2691133119285-144-68
310316991793128-215-97
413822652394171-287-126
517228322995213-359-155
620633983596256-431-184
724139644197299-503-213
827545314798341-574-242
931050975399384-646-271
1034456636000427-718-300

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 Share0.03.00.00.0%6.05.00.054.5%11.08.00.057.9%27.012.00.069.2%99.033.00.075.0%
Book Value Change Per Share2.01.00.066.7%3.08.00.027.3%8.011.00.042.1%21.018.00.053.8%65.065.02.049.2%
Dividend per Share2.00.01.066.7%9.00.02.081.8%17.00.02.089.5%37.00.02.094.9%90.00.042.068.2%
Total Gains per Share2.01.00.066.7%3.08.00.027.3%8.011.00.042.1%21.018.00.053.8%69.062.01.052.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Atlantic American Corporation 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--0.2490.217+15%-0.066+127%-0.027+111%0.025+914%
Book Value Per Share--5.1845.053+3%4.549+14%5.490-6%5.293-2%
Current Ratio--5.7242.219+158%38.707-85%20.100-72%9.833-42%
Debt To Asset Ratio--0.7270.723+1%0.723+1%0.692+5%0.685+6%
Debt To Equity Ratio--2.6592.616+2%2.604+2%2.283+17%2.199+21%
Dividend Per Share---0.013-100%0.014-100%0.016-100%0.018-100%
Enterprise Value---223515000.000-178469800.000-20%-73672654.585-67%-9305671.265-96%-17131090.006-92%
Eps---0.098-0.076-22%0.079-223%0.044-321%0.031-415%
Ev To Ebitda Ratio---33.990-114.980+238%-6.448-81%-2.181-94%inf+inf%
Ev To Sales Ratio---1.255-0.967-23%-0.526-58%-0.091-93%-0.115-91%
Free Cash Flow Per Share--0.003-0.081+2938%0.169-98%0.053-95%0.055-95%
Free Cash Flow To Equity Per Share--0.003-0.071+2601%0.171-98%0.053-95%0.043-93%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%-6.322+732%
Intrinsic Value_10Y_max--20.308--------
Intrinsic Value_10Y_min---0.256--------
Intrinsic Value_1Y_max--0.551--------
Intrinsic Value_1Y_min--0.179--------
Intrinsic Value_3Y_max--2.787--------
Intrinsic Value_3Y_min--0.363--------
Intrinsic Value_5Y_max--6.386--------
Intrinsic Value_5Y_min--0.355--------
Market Cap31211694.000-11%34680000.00042093866.667-18%45456095.415-24%53010381.366-35%62954653.584-45%
Net Profit Margin---0.045-0.034-24%0.038-217%0.017-361%0.012-483%
Operating Margin--0.0360.000+12459%0.051-30%0.034+3%0.026+39%
Operating Ratio--1.0000.785+27%-0.314+131%-0.107+111%0.916+9%
Pb Ratio0.295-11%0.3280.409-20%0.480-32%0.459-29%0.574-43%
Pe Ratio-3.905+10%-4.339-8.029+85%6.808-164%-2.581-41%67.250-106%
Price Per Share1.530-11%1.7002.063-18%2.163-21%2.521-33%3.011-44%
Price To Free Cash Flow Ratio134.534-11%149.48357.031+162%1.460+10140%9.531+1468%6.613+2160%
Price To Total Gains Ratio6.136-11%6.817-2.654+139%-4.421+165%3.466+97%-6.230+191%
Quick Ratio--28.76610.708+169%108.157-73%75.422-62%37.360-23%
Return On Assets---0.005-0.004-18%0.004-217%0.003-305%0.002-389%
Return On Equity---0.019-0.015-20%0.016-219%0.007-379%0.005-483%
Total Gains Per Share--0.2490.230+8%-0.052+121%-0.011+104%0.043+483%
Usd Book Value--105759000.000103078000.000+3%96006250.000+10%115814000.000-9%110875589.744-5%
Usd Book Value Change Per Share--0.2490.217+15%-0.066+127%-0.027+111%0.025+914%
Usd Book Value Per Share--5.1845.053+3%4.549+14%5.490-6%5.293-2%
Usd Dividend Per Share---0.013-100%0.014-100%0.016-100%0.018-100%
Usd Enterprise Value---223515000.000-178469800.000-20%-73672654.585-67%-9305671.265-96%-17131090.006-92%
Usd Eps---0.098-0.076-22%0.079-223%0.044-321%0.031-415%
Usd Free Cash Flow--58000.000-1646333.333+2939%3584000.000-98%1184000.000-95%1199923.077-95%
Usd Free Cash Flow Per Share--0.003-0.081+2938%0.169-98%0.053-95%0.055-95%
Usd Free Cash Flow To Equity Per Share--0.003-0.071+2601%0.171-98%0.053-95%0.043-93%
Usd Market Cap31211694.000-11%34680000.00042093866.667-18%45456095.415-24%53010381.366-35%62954653.584-45%
Usd Price Per Share1.530-11%1.7002.063-18%2.163-21%2.521-33%3.011-44%
Usd Profit---1998000.000-1560000.000-22%1512250.000-232%1029894.737-294%668743.590-399%
Usd Revenue--44519000.00046394666.667-4%41577500.000+7%47121315.789-6%45512230.769-2%
Usd Total Gains Per Share--0.2490.230+8%-0.052+121%-0.011+104%0.043+483%
 EOD+3 -5MRQTTM+19 -20YOY+12 -275Y+9 -3010Y+11 -29

3.3 Fundamental Score

Let's check the fundamental score of Atlantic American Corporation based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-3.905
Price to Book Ratio (EOD)Between0-10.295
Net Profit Margin (MRQ)Greater than0-0.045
Operating Margin (MRQ)Greater than00.036
Quick Ratio (MRQ)Greater than128.766
Current Ratio (MRQ)Greater than15.724
Debt to Asset Ratio (MRQ)Less than10.727
Debt to Equity Ratio (MRQ)Less than12.659
Return on Equity (MRQ)Greater than0.15-0.019
Return on Assets (MRQ)Greater than0.05-0.005
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Atlantic American Corporation based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5044.439
Ma 20Greater thanMa 501.592
Ma 50Greater thanMa 1001.630
Ma 100Greater thanMa 2001.609
OpenGreater thanClose1.518
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Atlantic American Corporation

Atlantic American Corporation, through its subsidiaries, provides life and health, and property and casualty insurance products in the United States. It operates through American Southern and Bankers Fidelity segments. The company offers property and casualty insurance products, including commercial automobile insurance coverage for state governments, local municipalities, and other motor pools and fleets; general liability; and inland marine insurance products. It also provides surety bond coverage for subdivision construction; school bus contracts; and performance and payment bonds. In addition, the company offers individual and group whole life insurance products; Medicare supplement insurance products; and other accident and health insurance products comprising various individual and group policies for the payment of standard benefits for the treatment of diagnosed cancer and other critical illnesses, as well as various other products, such as short-term nursing facility care, accident only, hospital indemnity, and disability coverages. It markets its products through independent agents and brokers. The company was founded in 1937 and is based in Atlanta, Georgia. Atlantic American Corporation is a subsidiary of Atlantic American / Delta Group.

Fundamental data was last updated by Penke on 2024-12-05 11:09:08.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating inefficient.
The company is efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is 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 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 expensive.
Based on how much money comes from the company's main activities, the company is overpriced.
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 Atlantic American Corporation earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Atlantic American Corporation to the Insurance - Life industry mean.
  • A Net Profit Margin of -4.5% means that $-0.04 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Atlantic American Corporation:

  • The MRQ is -4.5%. The company is making a loss. -1
  • The TTM is -3.4%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ-4.5%TTM-3.4%-1.1%
TTM-3.4%YOY3.8%-7.2%
TTM-3.4%5Y1.7%-5.1%
5Y1.7%10Y1.2%+0.5%
4.3.1.2. Return on Assets

Shows how efficient Atlantic American Corporation is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Atlantic American Corporation to the Insurance - Life industry mean.
  • -0.5% Return on Assets means that Atlantic American Corporation generated $-0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Atlantic American Corporation:

  • The MRQ is -0.5%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.4%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.5%TTM-0.4%-0.1%
TTM-0.4%YOY0.4%-0.9%
TTM-0.4%5Y0.3%-0.7%
5Y0.3%10Y0.2%+0.1%
4.3.1.3. Return on Equity

Shows how efficient Atlantic American Corporation is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Atlantic American Corporation to the Insurance - Life industry mean.
  • -1.9% Return on Equity means Atlantic American Corporation generated $-0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Atlantic American Corporation:

  • The MRQ is -1.9%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -1.5%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.9%TTM-1.5%-0.4%
TTM-1.5%YOY1.6%-3.1%
TTM-1.5%5Y0.7%-2.2%
5Y0.7%10Y0.5%+0.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Atlantic American Corporation.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Atlantic American Corporation is operating .

  • Measures how much profit Atlantic American Corporation 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 Atlantic American Corporation to the Insurance - Life industry mean.
  • An Operating Margin of 3.6% means the company generated $0.04  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Atlantic American Corporation:

  • The MRQ is 3.6%. The company is operating less efficient.
  • The TTM is 0.0%. The company is operating inefficient. -1
Trends
Current periodCompared to+/- 
MRQ3.6%TTM0.0%+3.5%
TTM0.0%YOY5.1%-5.1%
TTM0.0%5Y3.4%-3.4%
5Y3.4%10Y2.6%+0.9%
4.3.2.2. Operating Ratio

Measures how efficient Atlantic American Corporation is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Insurance - Life industry mean).
  • An Operation Ratio of 1.00 means that the operating costs are $1.00 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Atlantic American Corporation:

  • The MRQ is 1.000. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.785. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ1.000TTM0.785+0.215
TTM0.785YOY-0.314+1.099
TTM0.7855Y-0.107+0.892
5Y-0.10710Y0.916-1.023
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Atlantic American Corporation.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Atlantic American Corporation is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Insurance - Life industry mean).
  • A Current Ratio of 5.72 means the company has $5.72 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Atlantic American Corporation:

  • The MRQ is 5.724. The company is very able to pay all its short-term debts. +2
  • The TTM is 2.219. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ5.724TTM2.219+3.505
TTM2.219YOY38.707-36.487
TTM2.2195Y20.100-17.881
5Y20.10010Y9.833+10.267
4.4.3.2. Quick Ratio

Measures if Atlantic American Corporation is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Atlantic American Corporation to the Insurance - Life industry mean.
  • A Quick Ratio of 28.77 means the company can pay off $28.77 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Atlantic American Corporation:

  • The MRQ is 28.766. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 10.708. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ28.766TTM10.708+18.058
TTM10.708YOY108.157-97.449
TTM10.7085Y75.422-64.714
5Y75.42210Y37.360+38.061
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Atlantic American Corporation.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Atlantic American Corporation assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Atlantic American Corporation to Insurance - Life industry mean.
  • A Debt to Asset Ratio of 0.73 means that Atlantic American Corporation assets are financed with 72.7% credit (debt) and the remaining percentage (100% - 72.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Atlantic American Corporation:

  • The MRQ is 0.727. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.723. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.727TTM0.723+0.004
TTM0.723YOY0.723+0.000
TTM0.7235Y0.692+0.031
5Y0.69210Y0.685+0.007
4.5.4.2. Debt to Equity Ratio

Measures if Atlantic American Corporation is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Atlantic American Corporation to the Insurance - Life industry mean.
  • A Debt to Equity ratio of 265.9% means that company has $2.66 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Atlantic American Corporation:

  • The MRQ is 2.659. The company is unable to pay all its debts with equity. -1
  • The TTM is 2.616. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ2.659TTM2.616+0.043
TTM2.616YOY2.604+0.012
TTM2.6165Y2.283+0.333
5Y2.28310Y2.199+0.083
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 Atlantic American Corporation generates.

  • Above 15 is considered overpriced but always compare Atlantic American Corporation to the Insurance - Life industry mean.
  • A PE ratio of -4.34 means the investor is paying $-4.34 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Atlantic American Corporation:

  • The EOD is -3.905. Based on the earnings, the company is expensive. -2
  • The MRQ is -4.339. Based on the earnings, the company is expensive. -2
  • The TTM is -8.029. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-3.905MRQ-4.339+0.434
MRQ-4.339TTM-8.029+3.690
TTM-8.029YOY6.808-14.837
TTM-8.0295Y-2.581-5.449
5Y-2.58110Y67.250-69.831
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 Atlantic American Corporation:

  • The EOD is 134.534. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is 149.483. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 57.031. Based on how much money comes from the company's main activities, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD134.534MRQ149.483-14.948
MRQ149.483TTM57.031+92.452
TTM57.031YOY1.460+55.571
TTM57.0315Y9.531+47.500
5Y9.53110Y6.613+2.918
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 Atlantic American Corporation is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Insurance - Life industry mean).
  • A PB ratio of 0.33 means the investor is paying $0.33 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Atlantic American Corporation:

  • The EOD is 0.295. Based on the equity, the company is cheap. +2
  • The MRQ is 0.328. Based on the equity, the company is cheap. +2
  • The TTM is 0.409. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.295MRQ0.328-0.033
MRQ0.328TTM0.409-0.081
TTM0.409YOY0.480-0.072
TTM0.4095Y0.459-0.050
5Y0.45910Y0.574-0.115
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 Atlantic American Corporation.

4.8.1. Institutions holding Atlantic American Corporation

Institutions are holding 5.483% of the shares of Atlantic American Corporation.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Dimensional Fund Advisors, Inc.1.75050.000235709200
2024-09-30Bridgeway Capital Management, LLC0.94490.007119276600
2024-09-30BIGLARI, SARDAR0.92350.68011883932863317.9225
2024-09-30Vanguard Group Inc0.434088541-14413-13.9995
2024-09-30Foster Victor Wealth Advisors, LLC0.21570.00594400000
2024-09-30Geode Capital Management, LLC0.2041041626-8569-17.0714
2024-09-30Renaissance Technologies Corp0.17060.000134800-100-0.2865
2024-09-30Northern Trust Corp0.13902836511774.3291
2024-06-30BlackRock Inc0.1328027084-828-2.9665
2024-09-30Teton Advisors Inc0.0980.01522000000
2024-06-30Gratus Capital LLC0.08990.00121833500
2024-09-30The Colony Group LLC0.08990.000118335183350
2024-09-30Investors Asset Management Of Georgia Inc0.08820.01441800000
2024-09-30Morgan Stanley - Brokerage Accounts0.049010000-36000-78.2609
2024-09-30HB Wealth Management, LLC0.0490.00021000000
2024-09-30UBS Group AG0.02890589855671681.8731
2024-09-30Tower Research Capital LLC0.01760.00023582-1273-26.2204
2024-06-30Atlantic Trust Group, LLC0.01470300000
2024-06-30Royal Bank of Canada0.001302622620
2024-06-30Advisor Group Holdings, Inc.0.0003071710
Total 5.44190.72471110150-7138-0.6%

4.9.2. Funds holding Atlantic American Corporation

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30DFA US Small Cap Value I0.96240.00219632200
2024-09-30Bridgeway Ultra-Small Company Market0.56990.112911625600
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr0.4340.00018854100
2024-09-30Bridgeway Ultra-Small Company0.35740.14697290600
2024-09-30Fidelity Extended Market Index0.11310.000123068-8697-27.3792
2024-06-30TETON Westwood Mighty Mites AAA0.0980.0122000000
2024-09-30DFA US Core Equity 2 I0.08610.00011756300
2024-09-30DFA US Small Cap I0.06750.00011376300
2024-09-30BlackRock U.S. Equity Market F0.06040.000112328-1-0.0081
2024-11-27iShares Micro-Cap ETF0.04890.0015997700
2024-11-28Dimensional US Targeted Value ETF0.04710.0001960700
2024-09-30Fidelity Nasdaq Composite Index0.04320.0001880900
2024-09-30DFA US Micro Cap I0.0350.0002713100
2024-09-30Fidelity Series Total Market Index0.03290671000
2024-09-30Northern Small Cap Core I0.02620.0022534100
2024-09-30DFA US Vector Equity I0.02540.0002517900
2024-11-28Dimensional US Small Cap ETF0.0240.0001490000
2024-09-30BNYM Mellon SL Market Completion UC10.01970.0014401340.0998
2024-06-30NT Quality SCC US Fund - L0.01880.0033826-356-8.5127
2024-09-30Dimensional US Small Cap CIT Class S0.01860.0018380300
Total 3.08860.2849630043-9050-1.4%

5.3. Insider Transactions

Insiders are holding 80.286% of the shares of Atlantic American Corporation.

DateOwnerTypeAmountPricePost Transaction AmountLink
2022-03-31Harriett J RobinsonBUY13638094
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets386,989
Total Liabilities281,230
Total Stockholder Equity105,759
 As reported
Total Liabilities 281,230
Total Stockholder Equity+ 105,759
Total Assets = 386,989

Assets

Total Assets386,989
Total Current Assets23,035
Long-term Assets2,544
Total Current Assets
Cash And Cash Equivalents 23,035
Short-term Investments 40,627
Net Receivables 52,092
Total Current Assets  (as reported)23,035
Total Current Assets  (calculated)115,754
+/- 92,719
Long-term Assets
Long Term Investments 230,734
Intangible Assets 2,544
Long-term Assets Other -230,734
Long-term Assets  (as reported)2,544
Long-term Assets  (calculated)2,544
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities4,024
Long-term Liabilities33,738
Total Stockholder Equity105,759
Total Current Liabilities
Short-term Debt 4,024
Short Long Term Debt 4,024
Other Current Liabilities -4,024
Total Current Liabilities  (as reported)4,024
Total Current Liabilities  (calculated)4,024
+/-0
Long-term Liabilities
Long term Debt 33,738
Long-term Liabilities  (as reported)33,738
Long-term Liabilities  (calculated)33,738
+/-0
Total Stockholder Equity
Common Stock22,401
Retained Earnings 45,543
Accumulated Other Comprehensive Income -12,253
Other Stockholders Equity 50,013
Total Stockholder Equity (as reported)105,759
Total Stockholder Equity (calculated)105,704
+/- 55
Other
Capital Stock22,456
Cash and Short Term Investments 23,035
Common Stock Shares Outstanding 20,400
Liabilities and Stockholders Equity 386,989
Net Debt 14,727
Net Invested Capital 143,466
Net Working Capital 19,011
Short Long Term Debt Total 37,762



5.2. Balance Sheets Structured

All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total Assets 
0
235,900
0
0
0
266,900
0
0
0
272,200
0
0
0
204,700
0
0
0
168,200
0
0
0
162,300
161,600
199,500
199,500
191,300
190,500
188,200
182,400
209,300
209,700
208,900
205,500
206,500
202,000
203,000
0
205,400
210,100
216,600
219,500
244,541
244,541
253,000
255,700
252,994
265,200
262,100
265,800
271,860
289,700
281,700
273,700
272,849
283,300
284,300
344,900
351,144
352,887
356,178
372,990
375,777
375,777
401,210
406,768
412,019
412,019
424,428
423,924
423,493
426,410
460,223
436,853
443,552
440,881
437,731
458,118
470,511
461,314
458,395
467,226
460,417
440,574
431,084
439,465
458,632
449,001
448,119
450,056
458,254
292,106
281,088
276,833
266,609
251,241
258,867
263,167
262,086
261,345
268,559
273,563
277,566
269,843
274,886
292,861
302,125
300,587
308,727
319,454
320,177
313,548
320,913
317,695
319,381
311,942
336,804
316,925
317,008
313,185
327,225
317,203
314,603
300,133
320,265
321,503
318,600
312,914
332,741
334,305
343,239
325,810
341,655
339,549
344,274
344,274
371,730
383,335
377,626
347,861
385,737
384,952
405,187
383,127
404,486
404,077
402,286
375,031
379,274
360,349
283,300
367,064
372,955
361,620
344,816
386,007
386,989
386,989386,007344,816361,620372,955367,064283,300360,349379,274375,031402,286404,077404,486383,127405,187384,952385,737347,861377,626383,335371,730344,274344,274339,549341,655325,810343,239334,305332,741312,914318,600321,503320,265300,133314,603317,203327,225313,185317,008316,925336,804311,942319,381317,695320,913313,548320,177319,454308,727300,587302,125292,861274,886269,843277,566273,563268,559261,345262,086263,167258,867251,241266,609276,833281,088292,106458,254450,056448,119449,001458,632439,465431,084440,574460,417467,226458,395461,314470,511458,118437,731440,881443,552436,853460,223426,410423,493423,924424,428412,019412,019406,768401,210375,777375,777372,990356,178352,887351,144344,900284,300283,300272,849273,700281,700289,700271,860265,800262,100265,200252,994255,700253,000244,541244,541219,500216,600210,100205,4000203,000202,000206,500205,500208,900209,700209,300182,400188,200190,500191,300199,500199,500161,600162,300000168,200000204,700000272,200000266,900000235,9000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,700
174,200
174,400
165,000
164,300
162,200
156,100
183,200
182,200
181,400
178,000
178,600
174,200
175,900
0
173,400
178,000
184,100
186,600
0
56,103
22,600
28,400
88,654
44,600
32,700
47,000
93,678
54,100
44,100
27,500
74,084
29,800
23,700
23,000
102,065
93,554
92,478
106,290
0
108,249
382,023
387,753
68,846
68,846
44,008
39,215
41,638
38,010
40,811
27,947
34,238
23,667
24,478
40,128
40,958
25,608
37,598
42,474
41,776
16,213
4,003
22,541
27,294
13,991
25,690
16,429
36,909
69,401
50,228
41,107
37,321
23,920
28,988
29,471
259,958
17,364
47,203
64,907
28,325
18,748
24,652
22,385
21,285
18,037
21,858
19,137
18,951
18,777
47,097
37,252
33,102
27,178
27,759
16,494
16,375
19,695
32,927
14,637
15,622
10,784
13,968
11,864
13,252
10,678
12,644
9,473
24,547
8,438
7,487
10,038
12,630
12,630
11,450
36,013
12,893
8,338
16,354
8,940
19,319
20,446
9,532
14,327
328,114
294,236
15,910
246,340
0
278,891
24,247
23,921
42,680
21,213
23,035
23,03521,21342,68023,92124,247278,8910246,34015,910294,236328,11414,3279,53220,44619,3198,94016,3548,33812,89336,01311,45012,63012,63010,0387,4878,43824,5479,47312,64410,67813,25211,86413,96810,78415,62214,63732,92719,69516,37516,49427,75927,17833,10237,25247,09718,77718,95119,13721,85818,03721,28522,38524,65218,74828,32564,90747,20317,364259,95829,47128,98823,92037,32141,10750,22869,40136,90916,42925,69013,99127,29422,5414,00316,21341,77642,47437,59825,60840,95840,12824,47823,66734,23827,94740,81138,01041,63839,21544,00868,84668,846387,753382,023108,2490106,29092,47893,554102,06523,00023,70029,80074,08427,50044,10054,10093,67847,00032,70044,60088,65428,40022,60056,1030186,600184,100178,000173,4000175,900174,200178,600178,000181,400182,200183,200156,100162,200164,300165,000174,400174,20010,7000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
47,000
47,600
48,900
44,700
38,600
34,500
26,500
24,800
23,000
20,400
0
6,400
0
0
0
15,069
15,069
22,600
28,400
45,499
44,600
32,700
47,000
51,044
54,100
44,100
27,500
32,400
29,800
23,700
23,000
34,300
22,705
20,254
24,194
31,900
31,900
23,090
60,646
68,800
68,800
44,008
39,215
41,600
38,010
40,811
27,947
34,200
23,667
24,478
40,128
41,000
25,608
37,600
42,500
41,800
16,213
4,000
22,500
17,600
14,000
25,700
16,400
36,900
69,401
50,228
41,107
37,321
23,920
28,988
29,471
20,129
17,364
47,203
64,907
28,325
18,748
24,652
22,385
21,285
18,037
21,858
19,137
18,951
18,777
47,097
37,252
33,102
27,178
27,759
251,923
256,660
19,695
32,927
14,637
254,007
10,784
13,968
11,864
257,429
10,678
12,644
9,473
272,058
8,438
7,487
10,038
12,630
12,630
11,450
36,013
12,893
8,338
16,354
8,940
19,319
20,446
9,532
14,327
24,753
15,612
15,910
21,876
29,800
28,863
24,247
23,921
21,189
21,213
23,035
23,03521,21321,18923,92124,24728,86329,80021,87615,91015,61224,75314,3279,53220,44619,3198,94016,3548,33812,89336,01311,45012,63012,63010,0387,4878,438272,0589,47312,64410,678257,42911,86413,96810,784254,00714,63732,92719,695256,660251,92327,75927,17833,10237,25247,09718,77718,95119,13721,85818,03721,28522,38524,65218,74828,32564,90747,20317,36420,12929,47128,98823,92037,32141,10750,22869,40136,90016,40025,70014,00017,60022,5004,00016,21341,80042,50037,60025,60841,00040,12824,47823,66734,20027,94740,81138,01041,60039,21544,00868,80068,80060,64623,09031,90031,90024,19420,25422,70534,30023,00023,70029,80032,40027,50044,10054,10051,04447,00032,70044,60045,49928,40022,60015,06915,0690006,400020,40023,00024,80026,50034,50038,60044,70048,90047,60047,00000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,776
2,395
6,358
24,185
6,420
5,908
6,099
58,033
6,040
5,691
5,785
31,561
5,691
5,570
5,591
30,637
5,458
5,329
5,320
25,615
5,279
5,038
4,110
42,266
3,942
3,805
3,351
38,179
3,268
3,270
1,949
19,637
4,839
4,797
3,563
2,112
3,483
3,186
3,224
1,865
3,195
3,209
3,219
5,007
3,200
3,195
2,860
1,263
2,891
2,892
2,946
2,941
2,944
2,974
40,265
37,632
4,409
5,338
5,308
5,235
5,185
4,581
4,591
8,692
7,961
7,994
13,010
12,012
11,761
11,476
11,318
7,810
217,848
208,856
207,138
210,386
210,386
223,275
217,517
232,472
213,696
236,187
247,997
254,106
246,801
257,808
257,011
260,986
240,038
219,282
202,303
208,729
208,729
208,472
367
6,795
7,037
40,627
40,6277,0376,795367208,472208,729208,729202,303219,282240,038260,986257,011257,808246,801254,106247,997236,187213,696232,472217,517223,275210,386210,386207,138208,856217,8487,81011,31811,47611,76112,01213,0107,9947,9618,6924,5914,5815,1855,2355,3085,3384,40937,63240,2652,9742,9442,9412,9462,8922,8911,2632,8603,1953,2005,0073,2193,2093,1951,8653,2243,1863,4832,1123,5634,7974,83919,6371,9493,2703,26838,1793,3513,8053,94242,2664,1105,0385,27925,6155,3205,3295,45830,6375,5915,5705,69131,5615,7855,6916,04058,0336,0995,9086,42024,1856,3582,3956,7760000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,700
10,300
9,600
7,900
8,200
8,100
8,400
33,400
32,000
31,900
30,400
29,400
29,400
30,800
0
34,300
0
0
0
41,034
41,034
0
0
43,155
0
0
0
42,634
0
0
0
41,684
41,684
0
0
67,765
70,849
72,224
82,096
76,349
76,349
100,508
99,341
88,001
88,001
108,999
106,756
92,772
88,547
90,086
88,840
83,957
90,797
91,959
105,473
109,981
111,198
108,373
111,237
95,049
85,837
81,697
81,286
89,469
86,410
85,912
90,657
19,916
6,884
8,265
8,819
7,789
6,743
17,933
7,131
6,023
6,664
6,069
8,518
22,489
7,114
7,491
10,162
8,289
7,477
7,039
8,561
25,098
23,534
40,369
33,756
23,657
21,370
32,597
29,633
25,076
20,386
31,947
28,647
23,747
17,451
31,641
23,812
24,284
19,483
40,303
32,443
30,854
28,779
43,038
38,994
41,333
41,333
54,144
48,477
45,269
43,854
51,347
50,000
56,598
39,361
58,654
52,368
42,375
38,586
55,104
47,158
41,299
41,299
53,086
46,526
35,631
56,716
52,092
52,09256,71635,63146,52653,08641,29941,29947,15855,10438,58642,37552,36858,65439,36156,59850,00051,34743,85445,26948,47754,14441,33341,33338,99443,03828,77930,85432,44340,30319,48324,28423,81231,64117,45123,74728,64731,94720,38625,07629,63332,59721,37023,65733,75640,36923,53425,0988,5617,0397,4778,28910,1627,4917,11422,4898,5186,0696,6646,0237,13117,9336,7437,7898,8198,2656,88419,91690,65785,91286,41089,46981,28681,69785,83795,049111,237108,373111,198109,981105,47391,95990,79783,95788,84090,08688,54792,772106,756108,99988,00188,00199,341100,50876,34976,34982,09672,22470,84967,7650041,68441,68400042,63400043,1550041,03441,03400034,300030,80029,40029,40030,40031,90032,00033,4008,4008,1008,2007,9009,60010,30010,7000000000000000000000000
       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
163,900
164,800
157,100
109,100
106,500
98,800
105,100
111,600
115,000
121,100
124,400
121,800
124,700
0
132,700
178,000
184,100
186,600
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
258,425
227,766
0
-87,955
-108,999
-106,756
-92,734
-88,547
-90,086
-88,840
-83,919
-90,797
-91,959
-105,473
-110,023
-111,198
-108,375
-111,263
-95,073
-85,837
-81,694
-81,245
-79,775
-86,419
-85,922
-90,628
-19,907
-6,884
-8,265
-8,819
-7,789
-6,743
-17,933
-7,131
233,806
-6,664
-6,069
-8,518
-22,489
-7,114
-7,491
-10,162
-8,289
-7,477
-7,039
-8,561
-25,098
-23,534
-40,369
-33,756
-23,657
-21,370
-32,597
-29,633
-25,076
-20,386
-31,947
-28,647
-23,747
-17,451
-31,641
-23,812
-24,284
-19,483
-40,303
-32,443
-30,854
-246,627
-251,894
-246,132
26,110
-251,719
-277,419
-265,994
-277,741
-257,550
-287,534
-297,997
-310,704
-286,162
41,557
39,316
41,446
28,569
-30,451
-24,997
0
48,025
55,195
48,975
53,706
62,470
0
062,47053,70648,97555,19548,0250-24,997-30,45128,56941,44639,31641,557-286,162-310,704-297,997-287,534-257,550-277,741-265,994-277,419-251,71926,110-246,132-251,894-246,627-30,854-32,443-40,303-19,483-24,284-23,812-31,641-17,451-23,747-28,647-31,947-20,386-25,076-29,633-32,597-21,370-23,657-33,756-40,369-23,534-25,098-8,561-7,039-7,477-8,289-10,162-7,491-7,114-22,489-8,518-6,069-6,664233,806-7,131-17,933-6,743-7,789-8,819-8,265-6,884-19,907-90,628-85,922-86,419-79,775-81,245-81,694-85,837-95,073-111,263-108,375-111,198-110,023-105,473-91,959-90,797-83,919-88,840-90,086-88,547-92,734-106,756-108,999-87,9550227,766258,4250000000000000000000000186,600184,100178,000132,7000124,700121,800124,400121,100115,000111,600105,10098,800106,500109,100157,100164,800163,90000000000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
25,300
25,100
26,300
26,200
26,000
26,300
26,100
27,500
27,500
27,500
27,900
27,800
27,100
0
32,000
32,100
32,500
32,900
0
2,250
2,200
2,100
2,100
2,100
2,000
2,000
4,606
4,100
4,000
3,900
4,339
4,200
3,900
23,600
20,461
214,355
216,563
219,922
0
19,498
19,187
19,015
0
18,824
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
2,388
2,128
2,128
2,128
2,128
2,128
2,128
2,128
2,128
2,128
2,128
2,128
2,128
2,128
49,118
51,712
51,055
52,359
64,810
70,129
70,718
53,231
71,082
66,217
57,318
54,832
67,916
65,002
60,348
55,319
67,546
64,939
60,596
53,322
67,804
60,688
61,171
57,795
79,433
72,695
71,181
71,544
87,454
84,491
41,278
89,715
105,887
99,930
96,096
2,544
102,483
2,544
2,544
2,544
2,891
2,865
281,348
265,136
363,364
17,158
0
224,073
17,693
19,700
302,136
364,794
2,544
2,544364,794302,13619,70017,693224,073017,158363,364265,136281,3482,8652,8912,5442,5442,544102,4832,54496,09699,930105,88789,71541,27884,49187,45471,54471,18172,69579,43357,79561,17160,68867,80453,32260,59664,93967,54655,31960,34865,00267,91654,83257,31866,21771,08253,23170,71870,12964,81052,35951,05551,71249,1182,1282,1282,1282,1282,1282,1282,1282,1282,1282,1282,1282,1282,1282,3883,0083,0083,0083,0083,0083,0083,0083,0083,0083,0083,0083,0083,0083,0083,0083,0083,0083,0083,0083,0083,0083,00818,824019,01519,18719,4980219,922216,563214,35520,46123,6003,9004,2004,3393,9004,0004,1004,6062,0002,0002,1002,1002,1002,2002,250032,90032,50032,10032,000027,10027,80027,90027,50027,50027,50026,10026,30026,00026,20026,30025,10025,30000000000000000000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
16,300
16,100
15,900
15,900
15,800
16,200
16,100
17,200
17,300
17,400
18,000
18,000
18,000
0
21,500
22,300
22,800
22,400
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
46
46
0
0
0
0
0
-1,672
0
-1,189
0
0
-1,350
-1,893
0
0
-4,448
-6,664
0
0
38
38
0
-100
-6,053
-6,760
0
-5,834
-7,544
-11,175
0
-12,501
-9,500
-4,744
0
-4,314
-2,541
-418
0
-3,445
-2,079
0
0
0
0
-7,242
0
-6,277
-609
-1,626
0
0
0
0
0
-5,916
-2,882
-2,854
0
0
0
0
0
0
0
0
0
-4,815
-5,417
-5,621
0
-3,890
-4,081
-2,719
5,476
-7,464
-3,688
-679
4,832
-4,647
4,493
4,320
4,143
259,689
3,781
3,595
3,405
209,910
3,016
2,817
2,407
2,196
0
02,1962,4072,8173,016209,9103,4053,5953,781259,6894,1434,3204,493-4,6474,832-679-3,688-7,4645,476-2,719-4,081-3,8900-5,621-5,417-4,815000000000-2,854-2,882-5,91600000-1,626-609-6,2770-7,2420000-2,079-3,4450-418-2,541-4,3140-4,744-9,500-12,5010-11,175-7,544-5,8340-6,760-6,053-1000383800-6,664-4,44800-1,893-1,35000-1,1890-1,672000004646000000000000000000000022,40022,80022,30021,500018,00018,00018,00017,40017,30017,20016,10016,20015,80015,90015,90016,10016,30000000000000000000000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,250
2,250
0
0
2,100
0
0
0
4,606
0
0
0
4,339
4,339
0
0
20,461
19,861
19,694
19,497
19,498
19,498
19,141
18,969
18,824
18,824
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
2,388
2,128
2,128
2,128
2,128
2,128
2,128
2,128
2,128
2,128
2,128
2,128
2,128
2,128
2,128
2,128
2,128
2,128
2,128
2,128
2,128
2,128
2,128
2,128
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-42,244
0
0
0
0
0
-43,167
0
0
00-43,16700000-42,24400000000000000000000000000000000002,1282,1282,1282,1282,1282,1282,1282,1282,1282,1282,1282,1282,1282,1282,1282,1282,1282,1282,1282,1282,1282,1282,1282,3883,0083,0083,0083,0083,0083,0083,0083,0083,0083,0083,0083,0083,0083,0083,0083,0083,0083,0083,0083,0083,0083,00818,82418,82418,96919,14119,49819,49819,49719,69419,86120,461004,3394,3390004,6060002,100002,2502,25000000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
201,116
218,764
229,785
230,191
236,344
245,911
246,892
241,540
202,734
214,226
228,961
229,932
241,129
235,429
238,045
238,171
226,752
237,627
238,385
236,027
238,493
248,951
244,177
244,441
240,664
252,137
247,511
245,828
246,714
245,020
239,806
253,745
244,968
238,262
268,637
241,225
253,390
274,657
274,060
271,123
280,949
280,937
281,348
262,592
236,970
217,208
221,529
228,457
227,962
212,530
228,961
227,419
230,734
230,734227,419228,961212,530227,962228,457221,529217,208236,970262,592281,348280,937280,949271,123274,060274,657253,390241,225268,637238,262244,968253,745239,806245,020246,714245,828247,511252,137240,664244,441244,177248,951238,493236,027238,385237,627226,752238,171238,045235,429241,129229,932228,961214,226202,734241,540246,892245,911236,344230,191229,785218,764201,1160000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,000
9,000
10,400
10,300
10,200
10,100
10,000
10,300
10,200
10,100
9,900
9,800
9,100
0
10,500
9,800
9,700
10,500
0
2,200
2,200
2,100
0
2,100
2,000
2,000
0
4,100
4,000
3,900
0
4,200
3,900
23,600
0
0
0
0
19,498
0
0
0
18,824
3,005
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
3,008
2,388
2,128
2,128
2,128
2,128
2,128
2,128
2,128
2,128
2,128
2,128
2,128
2,128
2,128
2,128
2,128
2,128
2,128
2,128
25,914
28,261
26,610
27,436
27,689
2,544
2,544
2,544
2,544
2,544
2,544
2,544
2,544
2,544
2,544
2,544
2,544
2,544
2,544
2,544
2,544
2,544
2,544
2,544
2,544
2,544
2,544
2,544
2,544
2,544
2,544
2,544
2,544
2,544
2,544
2,544
2,544
2,544
2,544
44,788
2,544
4,200
2,544
2,544
2,544
45,711
2,544
2,544
2,5442,54445,7112,5442,5442,5444,2002,54444,7882,5442,5442,5442,5442,5442,5442,5442,5442,5442,5442,5442,5442,5442,5442,5442,5442,5442,5442,5442,5442,5442,5442,5442,5442,5442,5442,5442,5442,5442,5442,5442,5442,5442,54427,68927,43626,61028,26125,9142,1282,1282,1282,1282,1282,1282,1282,1282,1282,1282,1282,1282,1282,1282,1282,1282,1282,1282,3883,0083,0083,0083,0083,0083,0083,0083,0083,0083,0083,0083,0083,0083,0083,0083,0083,0083,0083,0083,0083,0083,0083,00518,82400019,498000023,6003,9004,20003,9004,0004,10002,0002,0002,10002,1002,2002,200010,5009,7009,80010,50009,1009,8009,90010,10010,20010,30010,00010,10010,20010,30010,4009,0009,00000000000000000000000000
       Other Assets 
0
235,900
0
0
0
266,900
0
0
0
272,200
0
0
0
204,700
0
0
0
168,200
0
0
0
162,300
161,600
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
186,188
228,200
225,200
162,240
218,500
227,400
216,800
173,576
231,500
233,600
242,300
194,426
249,300
256,700
298,300
228,618
44,978
47,137
46,778
252,996
248,030
271,704
240,682
230,156
324,349
377,412
381,701
378,847
385,392
416,404
405,898
406,306
414,206
410,245
414,982
426,545
432,698
417,789
421,744
415,633
421,353
424,073
413,916
428,330
432,002
419,421
430,619
418,957
220,577
228,732
233,598
227,160
225,193
227,751
231,568
220,441
241,853
219,228
206,528
247,113
248,967
201,116
218,764
229,785
230,191
222,059
230,188
230,508
241,540
202,734
214,226
228,961
229,932
241,129
235,429
240,285
238,171
226,752
237,627
238,385
236,027
238,493
248,951
244,177
244,441
240,664
252,137
247,511
245,828
246,714
245,020
10,867
241,929
254,393
247,392
268,637
336,979
266,900
373,468
383,324
360,137
392,063
386,885
-207,176
-184,341
105,719
96,851
283,300
-135,900
331,015
317,999
0
345,014
361,410
361,410345,0140317,999331,015-135,900283,30096,851105,719-184,341-207,176386,885392,063360,137383,324373,468266,900336,979268,637247,392254,393241,92910,867245,020246,714245,828247,511252,137240,664244,441244,177248,951238,493236,027238,385237,627226,752238,171240,285235,429241,129229,932228,961214,226202,734241,540230,508230,188222,059230,191229,785218,764201,116248,967247,113206,528219,228241,853220,441231,568227,751225,193227,160233,598228,732220,577418,957430,619419,421432,002428,330413,916424,073421,353415,633421,744417,789432,698426,545414,982410,245414,206406,306405,898416,404385,392378,847381,701377,412324,349230,156240,682271,704248,030252,99646,77847,13744,978228,618298,300256,700249,300194,426242,300233,600231,500173,576216,800227,400218,500162,240225,200228,200186,1880000000000000000000161,600162,300000168,200000204,700000272,200000266,900000235,9000
> Total Liabilities 
0
180,600
0
0
0
200,600
0
0
0
213,200
0
0
0
162,200
0
0
0
147,500
0
0
0
145,000
144,500
182,900
188,500
183,200
168,000
166,200
160,900
186,300
184,700
184,800
178,000
178,900
175,600
176,000
0
173,600
174,400
180,700
181,800
196,778
196,778
200,000
200,800
193,858
206,400
199,000
194,800
193,677
208,400
198,500
190,900
190,632
203,700
205,500
265,600
272,196
276,245
282,377
295,123
292,537
292,537
313,597
317,688
324,493
324,493
347,320
346,851
344,953
349,980
338,596
314,793
356,659
351,710
354,531
371,875
381,551
379,544
375,375
388,106
379,964
358,975
352,040
347,205
364,444
353,310
355,070
356,995
370,460
207,956
200,169
202,920
191,195
179,355
181,404
183,374
184,616
180,675
184,621
186,624
194,873
187,933
190,698
197,735
205,848
204,669
207,135
213,018
214,441
209,521
222,166
220,665
218,454
210,082
230,167
214,743
212,813
205,728
221,683
213,991
212,111
196,309
212,216
212,552
213,094
205,933
225,205
224,785
230,256
224,086
239,988
237,431
242,902
242,902
258,960
266,924
259,232
246,343
261,843
256,937
260,127
249,892
262,111
264,082
261,000
248,608
270,173
262,438
203,700
264,871
269,469
262,874
242,013
285,335
281,230
281,230285,335242,013262,874269,469264,871203,700262,438270,173248,608261,000264,082262,111249,892260,127256,937261,843246,343259,232266,924258,960242,902242,902237,431239,988224,086230,256224,785225,205205,933213,094212,552212,216196,309212,111213,991221,683205,728212,813214,743230,167210,082218,454220,665222,166209,521214,441213,018207,135204,669205,848197,735190,698187,933194,873186,624184,621180,675184,616183,374181,404179,355191,195202,920200,169207,956370,460356,995355,070353,310364,444347,205352,040358,975379,964388,106375,375379,544381,551371,875354,531351,710356,659314,793338,596349,980344,953346,851347,320324,493324,493317,688313,597292,537292,537295,123282,377276,245272,196265,600205,500203,700190,632190,900198,500208,400193,677194,800199,000206,400193,858200,800200,000196,778196,778181,800180,700174,400173,6000176,000175,600178,900178,000184,800184,700186,300160,900166,200168,000183,200188,500182,900144,500145,000000147,500000162,200000213,200000200,600000180,6000
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,700
17,900
22,000
12,700
38,900
39,600
36,300
58,900
36,100
39,200
36,300
39,900
37,100
38,200
0
64,700
20,800
20,100
21,000
154,100
154,100
161,800
162,800
158,300
171,800
165,400
162,200
165,100
180,800
171,500
165,000
164,900
177,700
179,600
214,700
221,200
226,200
232,400
245,100
246,000
246,000
268,600
273,700
280,500
280,500
303,300
302,900
293,000
300,500
323,600
299,800
300,500
295,500
298,300
318,700
328,400
326,300
322,700
335,400
328,500
304,500
298,000
293,200
311,000
299,300
301,100
303,000
316,500
163,000
159,000
161,700
150,000
138,200
140,200
142,200
143,400
139,500
143,400
145,400
153,700
146,700
149,500
156,500
164,600
163,500
165,900
171,800
173,200
168,300
181,000
179,500
177,300
168,900
189,000
181,000
179,100
172,000
188,000
180,300
178,400
162,600
178,500
178,900
179,400
172,200
191,500
191,100
196,600
190,400
206,300
203,693
209,164
209,164
225,222
233,186
225,494
212,605
228,105
22,814
27,713
26,274
52,835
57,539
1,755
58,975
1,000
24,411
177,700
2,009
3,000
3,019
68,316
68,664
4,024
4,02468,66468,3163,0193,0002,009177,70024,4111,00058,9751,75557,53952,83526,27427,71322,814228,105212,605225,494233,186225,222209,164209,164203,693206,300190,400196,600191,100191,500172,200179,400178,900178,500162,600178,400180,300188,000172,000179,100181,000189,000168,900177,300179,500181,000168,300173,200171,800165,900163,500164,600156,500149,500146,700153,700145,400143,400139,500143,400142,200140,200138,200150,000161,700159,000163,000316,500303,000301,100299,300311,000293,200298,000304,500328,500335,400322,700326,300328,400318,700298,300295,500300,500299,800323,600300,500293,000302,900303,300280,500280,500273,700268,600246,000246,000245,100232,400226,200221,200214,700179,600177,700164,900165,000171,500180,800165,100162,200165,400171,800158,300162,800161,800154,100154,10021,00020,10020,80064,700038,20037,10039,90036,30039,20036,10058,90036,30039,60038,90012,70022,00017,9007,7000000000000000000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,700
17,900
22,000
12,700
12,800
11,700
11,600
33,100
9,800
13,900
13,700
13,000
13,700
14,200
0
36,500
20,800
20,100
21,000
0
1,200
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,164
0
0
0
363
0
0
0
33,738
0
0
0
33,738
0
0
0
33,738
33,738
33,738
33,738
33,738
33,738
33,738
0
0
0
0
0
0
0
0
0
1,200
764
511
255
1,031
776
1,000
1,000
0
2,009
3,000
3,019
1,065
536
4,024
4,0245361,0653,0193,0002,00901,0001,0007761,0312555117641,20000000000033,73833,73833,73833,73833,73833,73833,73800033,73800033,7380003630007,1640000000000000000000000000000000000000000000000000000000000000000001,200021,00020,10020,80036,500014,20013,70013,00013,70013,9009,80033,10011,60011,70012,80012,70022,00017,9007,7000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
33,738
0
0
0
33,738
0
0
0
33,738
33,738
33,738
33,738
33,738
33,738
33,738
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,000
1,000
2,009
3,000
3,000
3,019
4,024
4,024
4,024
4,0244,0244,0243,0193,0003,0002,0091,0001,00000000000000000033,73833,73833,73833,73833,73833,73833,73800033,73800033,738000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
26,100
27,900
24,700
25,800
26,300
25,300
22,600
26,900
23,400
24,000
0
28,200
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
16,225
16,511
18,349
20,873
22,652
25,085
29,596
37,294
34,700
40,537
43,784
38,807
39,963
36,837
41,066
35,734
27,742
32,319
36,317
36,026
31,313
30,333
32,101
35,125
26,855
29,861
30,619
42,949
34,077
37,707
38,655
36,047
37,878
30,598
31,639
19,183
14,137
12,859
13,441
14,165
11,442
11,131
12,273
15,733
12,802
12,057
12,385
14,100
11,054
11,404
12,833
11,481
11,031
11,558
12,223
14,843
10,848
14,144
15,054
13,586
12,808
18,032
14,891
15,028
13,258
13,218
14,683
16,677
12,903
14,562
14,880
22,342
17,396
14,830
15,880
20,116
18,780
16,838
29,102
23,588
19,759
18,004
22,135
26,412
24,171
22,500
24,587
25,465
23,299
23,561
23,411
22,850
26,473
23,427
24,129
21,364
22,321
0
022,32121,36424,12923,42726,47322,85023,41123,56123,29925,46524,58722,50024,17126,41222,13518,00419,75923,58829,10216,83818,78020,11615,88014,83017,39622,34214,88014,56212,90316,67714,68313,21813,25815,02814,89118,03212,80813,58615,05414,14410,84814,84312,22311,55811,03111,48112,83311,40411,05414,10012,38512,05712,80215,73312,27311,13111,44214,16513,44112,85914,13719,18331,63930,59837,87836,04738,65537,70734,07742,94930,61929,86126,85535,12532,10130,33331,31336,02636,31732,31927,74235,73441,06636,83739,96338,80743,78440,53734,70037,29429,59625,08522,65220,87318,34916,51116,2250000000000000000000028,200024,00023,40026,90022,60025,30026,30025,80024,70027,90026,10000000000000000000000000000
       Other Current 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
154,100
161,800
162,800
158,300
171,800
165,400
162,200
165,100
180,800
171,500
165,000
164,900
177,700
179,600
214,700
221,200
226,200
232,400
245,100
0
246,000
268,600
273,700
0
280,500
303,300
302,900
292,333
300,500
323,600
299,800
299,558
295,500
298,300
318,700
327,924
326,300
322,700
335,400
321,401
304,500
298,000
293,200
305,245
299,300
301,100
303,000
312,571
163,000
159,000
161,700
139,423
138,200
140,200
142,200
137,359
139,500
143,400
145,400
150,472
146,700
149,500
156,500
161,284
163,500
165,900
171,800
161,719
168,300
181,000
179,500
162,457
168,900
189,000
181,000
177,705
172,000
188,000
180,300
177,571
162,600
178,500
178,900
179,240
172,200
191,500
191,100
196,007
173,004
191,470
203,693
24,206
204,980
225,222
233,186
225,180
212,605
228,105
30,198
27,131
1,339
29,824
32,697
-26,496
34,900
-1,000
-14,614
177,700
-2,009
-3,000
-3,019
-21,364
45,807
-4,024
-4,02445,807-21,364-3,019-3,000-2,009177,700-14,614-1,00034,900-26,49632,69729,8241,33927,13130,198228,105212,605225,180233,186225,222204,98024,206203,693191,470173,004196,007191,100191,500172,200179,240178,900178,500162,600177,571180,300188,000172,000177,705181,000189,000168,900162,457179,500181,000168,300161,719171,800165,900163,500161,284156,500149,500146,700150,472145,400143,400139,500137,359142,200140,200138,200139,423161,700159,000163,000312,571303,000301,100299,300305,245293,200298,000304,500321,401335,400322,700326,300327,924318,700298,300295,500299,558299,800323,600300,500292,333302,900303,300280,5000273,700268,600246,0000245,100232,400226,200221,200214,700179,600177,700164,900165,000171,500180,800165,100162,200165,400171,800158,300162,800161,800154,100000000000000000000000000000000000000000000
   > Long-term Liabilities 
0
30,800
0
0
0
25,200
0
0
0
76,000
0
0
0
24,900
0
0
0
21,600
0
0
0
31,000
21,300
32,400
33,500
38,100
23,300
23,200
24,100
11,500
34,900
34,500
33,400
12,400
11,700
10,400
0
10,700
28,000
31,200
32,100
0
44,900
38,800
37,900
35,600
34,600
33,600
32,600
28,600
27,600
27,000
26,000
26,000
26,000
26,000
51,000
51,000
50,000
50,000
50,000
46,500
46,500
45,000
44,000
0
44,000
44,000
44,000
50,000
49,500
55,000
55,000
56,200
56,200
56,200
53,200
53,200
53,200
52,700
52,700
51,500
54,500
54,000
54,000
54,000
54,000
54,000
54,000
54,000
45,000
41,200
41,200
41,200
41,200
41,200
41,200
41,200
41,200
41,200
41,200
41,200
41,200
41,200
41,200
41,200
41,200
41,200
41,200
41,200
41,200
41,200
41,200
41,200
41,200
41,200
33,700
33,700
33,700
33,700
33,700
33,700
33,700
33,700
33,700
33,700
33,700
33,700
33,700
33,700
33,700
33,700
33,738
222,786
33,738
33,738
33,738
33,738
33,738
33,738
33,738
35,039
33,738
33,738
33,738
33,738
33,738
34,738
238,027
26,000
33,738
33,738
33,738
173,697
194,175
33,738
33,738194,175173,69733,73833,73833,73826,000238,02734,73833,73833,73833,73833,73833,73835,03933,73833,73833,73833,73833,73833,73833,738222,78633,73833,70033,70033,70033,70033,70033,70033,70033,70033,70033,70033,70033,70033,70033,70033,70033,70041,20041,20041,20041,20041,20041,20041,20041,20041,20041,20041,20041,20041,20041,20041,20041,20041,20041,20041,20041,20041,20041,20041,20041,20041,20045,00054,00054,00054,00054,00054,00054,00054,00054,50051,50052,70052,70053,20053,20053,20056,20056,20056,20055,00055,00049,50050,00044,00044,00044,000044,00045,00046,50046,50050,00050,00050,00051,00051,00026,00026,00026,00026,00027,00027,60028,60032,60033,60034,60035,60037,90038,80044,900032,10031,20028,00010,700010,40011,70012,40033,40034,50034,90011,50024,10023,20023,30038,10033,50032,40021,30031,00000021,60000024,90000076,00000025,20000030,8000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
41,238
41,238
41,238
41,238
41,238
41,238
41,238
41,238
41,238
41,238
41,238
41,238
41,238
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
33,738
33,738
33,738
33,738
33,738
33,738
0
0
0
0
0
0
0
0
0
0
0
0
36,738
0
0
0
0
000036,73800000000000033,73833,73833,73833,73833,73833,7380000000000000000041,23841,23841,23841,23841,23841,23841,23841,23841,23841,23841,23841,23841,2380000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
210,020
215,866
226,774
225,164
224,954
243,512
244,092
243,199
245,146
262,121
259,067
256,646
260,517
286,759
258,727
263,745
267,730
265,974
282,320
292,287
294,993
292,304
294,267
293,351
277,632
268,191
262,598
267,507
265,245
263,375
264,352
280,425
125,090
128,333
130,043
130,774
123,980
127,307
128,695
129,213
127,995
132,252
133,113
137,902
133,893
137,403
141,192
147,194
149,882
149,272
151,705
154,558
150,975
168,761
167,204
162,373
157,783
171,797
165,564
164,094
155,810
169,575
165,362
163,345
149,138
163,345
161,600
162,679
158,403
176,780
175,192
173,583
156,065
160,792
161,541
164,842
167,022
168,594
170,172
175,871
173,570
169,620
170,866
172,846
171,478
170,851
175,834
174,328
171,737
173,224
172,488
0
0
171,429
0
0
0
0
0000171,42900172,488173,224171,737174,328175,834170,851171,478172,846170,866169,620173,570175,871170,172168,594167,022164,842161,541160,792156,065173,583175,192176,780158,403162,679161,600163,345149,138163,345165,362169,575155,810164,094165,564171,797157,783162,373167,204168,761150,975154,558151,705149,272149,882147,194141,192137,403133,893137,902133,113132,252127,995129,213128,695127,307123,980130,774130,043128,333125,090280,425264,352263,375265,245267,507262,598268,191277,632293,351294,267292,304294,993292,287282,320265,974267,730263,745258,727286,759260,517256,646259,067262,121245,146243,199244,092243,512224,954225,164226,774215,866210,0200000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,920
3,316
2,495
5,221
7,242
7,164
6,277
609
0
0
213
2,988
387
1,395
3,372
338
0
0
175
1,915
2,531
0
889
125
975
593
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,650
0
0
0
0
00003,65000000000000000000000059397512588902,5311,915175003383,3721,3953872,988213006096,2777,1647,2425,2212,4953,3162,92000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
55,300
0
0
0
66,300
0
0
0
59,000
0
0
0
42,500
0
0
0
20,700
0
0
0
17,300
16,000
14,500
9,100
6,700
21,200
20,600
20,200
21,600
23,400
22,400
25,700
25,800
24,500
25,100
0
30,000
33,800
34,500
36,500
0
46,478
52,400
54,900
59,136
58,800
63,100
71,000
78,183
81,300
83,200
82,800
82,217
79,600
78,800
79,300
78,948
76,642
73,801
77,867
83,240
83,240
87,613
89,080
87,526
87,526
77,108
77,073
78,540
76,430
81,627
82,060
86,893
89,171
83,200
86,243
88,960
81,770
83,020
79,120
80,453
81,599
79,044
92,260
94,188
95,691
93,049
93,061
87,794
84,150
80,919
73,913
75,414
71,886
77,463
79,793
77,470
80,670
83,938
86,939
82,693
81,910
84,188
95,126
96,277
95,918
101,592
106,436
105,736
104,027
98,747
97,030
100,927
101,860
106,637
102,182
104,195
107,457
105,542
103,212
102,492
103,824
108,049
108,951
105,506
106,981
107,536
109,520
112,983
101,724
101,667
102,118
101,317
101,372
112,770
116,411
118,394
101,518
123,894
128,015
145,060
133,235
142,375
139,995
141,286
126,423
109,101
97,911
79,600
102,193
103,486
98,746
102,803
100,672
105,759
105,759100,672102,80398,746103,486102,19379,600