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

Arch Capital Group Ltd
Buy, Hold or Sell?

Let's analyze Arch Capital Group Ltd together

I guess you are interested in Arch Capital Group Ltd. 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 Arch Capital Group Ltd. 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 Arch Capital Group Ltd

I send you an email if I find something interesting about Arch Capital Group Ltd.

1. Quick Overview

1.1. Quick analysis of Arch Capital Group Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Arch Capital Group Ltd? (30 sec.)

How much money do you get?

How much money do you get?
$0.10
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$58.26
Expected worth in 1 year
$76.35
How sure are you?
77.5%

+ What do you gain per year?

Total Gains per Share
$18.20
Return On Investment
19.0%

For what price can you sell your share?

Current Price per Share
$95.90
Expected price per share
$89.95 - $110.75
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Arch Capital Group Ltd (5 min.)




Live pricePrice per Share (EOD)
$95.90
Intrinsic Value Per Share
$115.49 - $268.70
Total Value Per Share
$173.75 - $326.97

2.2. Growth of Arch Capital Group Ltd (5 min.)




Is Arch Capital Group Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$22.2b$14.2b$5.9b29.6%

How much money is Arch Capital Group Ltd making?

Current yearPrevious yearGrowGrow %
Making money$1.4b$742.1m$685.5m48.0%
Net Profit Margin35.6%23.8%--

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

2.3. Financial Health of Arch Capital Group Ltd (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 Arch Capital Group Ltd?

Welcome investor! Arch Capital Group Ltd's management wants to use your money to grow the business. In return you get a share of Arch Capital Group Ltd.

First you should know what it really means to hold a share of Arch Capital Group Ltd. And how you can make/lose money.

Speculation

The Price per Share of Arch Capital Group Ltd is $95.90. 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 Arch Capital Group Ltd.
  • 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 Arch Capital Group Ltd, 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 $58.26. Based on the TTM, the Book Value Change Per Share is $4.52 per quarter. Based on the YOY, the Book Value Change Per Share is $2.20 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 $0.03 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Arch Capital Group Ltd.

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 Eps2.582.7%3.753.9%1.942.0%1.681.8%1.091.1%
Usd Book Value Change Per Share4.114.3%4.524.7%2.202.3%1.451.5%1.021.1%
Usd Dividend Per Share0.030.0%0.030.0%0.030.0%0.030.0%0.020.0%
Usd Total Gains Per Share4.144.3%4.554.7%2.232.3%1.481.5%1.051.1%
Usd Price Per Share111.88-94.87-71.30-56.47-60.66-
Price to Earnings Ratio10.82-7.32-9.34-40.72-36.74-
Price-to-Total Gains Ratio27.05-25.65-36.01-21.44--175.62-
Price to Book Ratio1.92-1.78-1.89-1.44-2.18-
Price-to-Total Gains Ratio27.05-25.65-36.01-21.44--175.62-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share95.9
Number of shares10
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.030.03
Usd Book Value Change Per Share4.521.45
Usd Total Gains Per Share4.551.48
Gains per Quarter (10 shares)45.4914.80
Gains per Year (10 shares)181.9759.22
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1118117215849
223623542116108
335435363174167
447247184233226
559059005291285
66108610826349344
77126612648407403
88144714469465462
991628162810523521
10101809181011581580

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%39.01.00.097.5%105.011.00.090.5%
Book Value Change Per Share4.00.00.0100.0%9.03.00.075.0%15.05.00.075.0%31.09.00.077.5%87.028.01.075.0%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%76.00.040.065.5%
Total Gains per Share4.00.00.0100.0%9.03.00.075.0%15.05.00.075.0%31.09.00.077.5%87.028.01.075.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Arch Capital Group Ltd 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--4.1104.523-9%2.199+87%1.454+183%1.022+302%
Book Value Per Share--58.26352.904+10%37.571+55%37.782+54%30.455+91%
Current Ratio---0.486-100%7.365-100%4.525-100%0.908-100%
Debt To Asset Ratio--0.6980.661+6%0.727-4%0.696+0%0.688+1%
Debt To Equity Ratio--2.3071.974+17%2.668-14%2.374-3%2.393-4%
Dividend Per Share--0.0260.0260%0.027-2%0.027-3%0.024+8%
Enterprise Value--1633724000.0005027628500.000-68%12820840438.880-87%7435168042.627-78%14272679329.258-89%
Eps--2.5843.750-31%1.938+33%1.681+54%1.087+138%
Ev To Ebitda Ratio--0.3761.106-66%3.857-90%3.665-90%20.530-98%
Ev To Sales Ratio--0.0900.320-72%1.022-91%0.739-88%2.591-97%
Free Cash Flow Per Share--5.2474.403+19%3.315+58%2.743+91%1.791+193%
Free Cash Flow To Equity Per Share--5.2294.383+19%3.279+59%2.544+106%1.729+203%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--268.703--------
Intrinsic Value_10Y_min--115.490--------
Intrinsic Value_1Y_max--15.408--------
Intrinsic Value_1Y_min--7.965--------
Intrinsic Value_3Y_max--55.073--------
Intrinsic Value_3Y_min--27.199--------
Intrinsic Value_5Y_max--105.321--------
Intrinsic Value_5Y_min--49.865--------
Market Cap36081606265.600-19%42771724000.00036163128500.000+18%26953349438.880+59%21870452542.627+96%23793774354.258+80%
Net Profit Margin--0.2170.356-39%0.238-9%0.224-3%0.190+14%
Operating Margin--0.2190.272-19%0.264-17%0.230-5%0.467-53%
Operating Ratio--0.9840.519+90%0.094+952%0.088+1014%-0.460+147%
Pb Ratio1.646-17%1.9201.784+8%1.894+1%1.444+33%2.177-12%
Pe Ratio9.277-17%10.8237.320+48%9.339+16%40.715-73%36.738-71%
Price Per Share95.900-17%111.88094.870+18%71.303+57%56.470+98%60.655+84%
Price To Free Cash Flow Ratio4.569-17%5.3305.417-2%5.730-7%5.410-1%24.313-78%
Price To Total Gains Ratio23.188-17%27.05225.648+5%36.013-25%21.441+26%-175.616+749%
Quick Ratio---0.598-100%16.144-100%27.396-100%-23.3840%
Return On Assets--0.0130.025-47%0.014-7%0.013+3%0.010+33%
Return On Equity--0.0440.073-39%0.053-16%0.042+4%0.034+32%
Total Gains Per Share--4.1364.549-9%2.226+86%1.480+179%1.047+295%
Usd Book Value--22274000000.00020162750000.000+10%14200975500.000+57%14738686200.000+51%11990922000.000+86%
Usd Book Value Change Per Share--4.1104.523-9%2.199+87%1.454+183%1.022+302%
Usd Book Value Per Share--58.26352.904+10%37.571+55%37.782+54%30.455+91%
Usd Dividend Per Share--0.0260.0260%0.027-2%0.027-3%0.024+8%
Usd Enterprise Value--1633724000.0005027628500.000-68%12820840438.880-87%7435168042.627-78%14272679329.258-89%
Usd Eps--2.5843.750-31%1.938+33%1.681+54%1.087+138%
Usd Free Cash Flow--2006000000.0001678000000.000+20%1253805250.000+60%1062523350.000+89%698604125.000+187%
Usd Free Cash Flow Per Share--5.2474.403+19%3.315+58%2.743+91%1.791+193%
Usd Free Cash Flow To Equity Per Share--5.2294.383+19%3.279+59%2.544+106%1.729+203%
Usd Market Cap36081606265.600-19%42771724000.00036163128500.000+18%26953349438.880+59%21870452542.627+96%23793774354.258+80%
Usd Price Per Share95.900-17%111.88094.870+18%71.303+57%56.470+98%60.655+84%
Usd Profit--988000000.0001427750000.000-31%742172000.000+33%658399650.000+50%432520425.000+128%
Usd Revenue--4551000000.0004082000000.000+11%3124577500.000+46%2719632450.000+67%1995841925.000+128%
Usd Total Gains Per Share--4.1364.549-9%2.226+86%1.480+179%1.047+295%
 EOD+4 -4MRQTTM+14 -25YOY+22 -175Y+25 -1410Y+29 -9

3.3 Fundamental Score

Let's check the fundamental score of Arch Capital Group Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-159.277
Price to Book Ratio (EOD)Between0-11.646
Net Profit Margin (MRQ)Greater than00.217
Operating Margin (MRQ)Greater than00.219
Quick Ratio (MRQ)Greater than10.000
Current Ratio (MRQ)Greater than10.000
Debt to Asset Ratio (MRQ)Less than10.698
Debt to Equity Ratio (MRQ)Less than12.307
Return on Equity (MRQ)Greater than0.150.044
Return on Assets (MRQ)Greater than0.050.013
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Arch Capital Group Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5040.182
Ma 20Greater thanMa 5097.901
Ma 50Greater thanMa 100100.208
Ma 100Greater thanMa 200100.218
OpenGreater thanClose97.390
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Arch Capital Group Ltd

Arch Capital Group Ltd., together with its subsidiaries, provides insurance, reinsurance, and mortgage insurance products worldwide. The company's Insurance segment offers primary and excess casualty coverages; loss sensitive primary casualty insurance programs; directors' and officers' liability, errors and omissions liability, employment practices and fiduciary liability, crime, professional indemnity, and other financial related coverages; medical professional and general liability insurance coverages; and workers' compensation and umbrella liability, as well as commercial automobile and inland marine products. It also provides property, energy, marine, and aviation insurance; travel insurance; accident, disability, and medical plan insurance coverages; captive insurance programs; employer's liability; contract and commercial surety coverages; and collateral protection, debt cancellation, and service contract reimbursement products. This segment markets its products through a group of licensed independent retail and wholesale brokers. Its Reinsurance segment provides casualty reinsurance for third party liability exposures; marine and aviation; motor reinsurance, whole account multi-line treaties, cyber, trade credit, surety, accident and health, workers' compensation catastrophe, agriculture, trade credit, and political risk products; reinsurance protection for catastrophic losses, and personal lines and commercial property exposures; life reinsurance; casualty clash; and risk management solutions. This segment markets its reinsurance products through brokers. The company's Mortgage segment offers direct mortgage insurance and mortgage reinsurance. The company was founded in 1995 and is based in Pembroke, Bermuda.

Fundamental data was last updated by Penke on 2024-12-05 11:17:07.

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

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is cheap.
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 Arch Capital Group Ltd earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Arch Capital Group Ltd to the Insurance - Diversified industry mean.
  • A Net Profit Margin of 21.7% means that $0.22 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Arch Capital Group Ltd:

  • The MRQ is 21.7%. The company is making a huge profit. +2
  • The TTM is 35.6%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ21.7%TTM35.6%-13.9%
TTM35.6%YOY23.8%+11.7%
TTM35.6%5Y22.4%+13.2%
5Y22.4%10Y19.0%+3.4%
4.3.1.2. Return on Assets

Shows how efficient Arch Capital Group Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Arch Capital Group Ltd to the Insurance - Diversified industry mean.
  • 1.3% Return on Assets means that Arch Capital Group Ltd generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Arch Capital Group Ltd:

  • The MRQ is 1.3%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.5%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.3%TTM2.5%-1.2%
TTM2.5%YOY1.4%+1.1%
TTM2.5%5Y1.3%+1.2%
5Y1.3%10Y1.0%+0.3%
4.3.1.3. Return on Equity

Shows how efficient Arch Capital Group Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Arch Capital Group Ltd to the Insurance - Diversified industry mean.
  • 4.4% Return on Equity means Arch Capital Group Ltd generated $0.04 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Arch Capital Group Ltd:

  • The MRQ is 4.4%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 7.3%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ4.4%TTM7.3%-2.8%
TTM7.3%YOY5.3%+2.0%
TTM7.3%5Y4.2%+3.0%
5Y4.2%10Y3.4%+0.9%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Arch Capital Group Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Arch Capital Group Ltd is operating .

  • Measures how much profit Arch Capital Group Ltd 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 Arch Capital Group Ltd to the Insurance - Diversified industry mean.
  • An Operating Margin of 21.9% means the company generated $0.22  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Arch Capital Group Ltd:

  • The MRQ is 21.9%. The company is operating efficient. +1
  • The TTM is 27.2%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ21.9%TTM27.2%-5.3%
TTM27.2%YOY26.4%+0.8%
TTM27.2%5Y23.0%+4.2%
5Y23.0%10Y46.7%-23.7%
4.3.2.2. Operating Ratio

Measures how efficient Arch Capital Group Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Insurance - Diversified industry mean).
  • An Operation Ratio of 0.98 means that the operating costs are $0.98 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Arch Capital Group Ltd:

  • The MRQ is 0.984. The company is less efficient in keeping operating costs low.
  • The TTM is 0.519. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.984TTM0.519+0.465
TTM0.519YOY0.094+0.426
TTM0.5195Y0.088+0.431
5Y0.08810Y-0.460+0.549
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Arch Capital Group Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Arch Capital Group Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Insurance - Diversified industry mean).
  • A Current Ratio of 0.00 means the company has $0.00 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Arch Capital Group Ltd:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM0.486-0.486
TTM0.486YOY7.365-6.879
TTM0.4865Y4.525-4.039
5Y4.52510Y0.908+3.617
4.4.3.2. Quick Ratio

Measures if Arch Capital Group Ltd is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Arch Capital Group Ltd to the Insurance - Diversified industry mean.
  • A Quick Ratio of 0.00 means the company can pay off $0.00 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Arch Capital Group Ltd:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM0.598-0.598
TTM0.598YOY16.144-15.546
TTM0.5985Y27.396-26.798
5Y27.39610Y-23.384+50.781
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Arch Capital Group Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Arch Capital Group Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Arch Capital Group Ltd to Insurance - Diversified industry mean.
  • A Debt to Asset Ratio of 0.70 means that Arch Capital Group Ltd assets are financed with 69.8% credit (debt) and the remaining percentage (100% - 69.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Arch Capital Group Ltd:

  • The MRQ is 0.698. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.661. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.698TTM0.661+0.037
TTM0.661YOY0.727-0.066
TTM0.6615Y0.696-0.035
5Y0.69610Y0.688+0.008
4.5.4.2. Debt to Equity Ratio

Measures if Arch Capital Group Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Arch Capital Group Ltd to the Insurance - Diversified industry mean.
  • A Debt to Equity ratio of 230.7% means that company has $2.31 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Arch Capital Group Ltd:

  • The MRQ is 2.307. The company is just not able to pay all its debts with equity.
  • The TTM is 1.974. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.307TTM1.974+0.333
TTM1.974YOY2.668-0.694
TTM1.9745Y2.374-0.400
5Y2.37410Y2.393-0.019
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 Arch Capital Group Ltd generates.

  • Above 15 is considered overpriced but always compare Arch Capital Group Ltd to the Insurance - Diversified industry mean.
  • A PE ratio of 10.82 means the investor is paying $10.82 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Arch Capital Group Ltd:

  • The EOD is 9.277. Based on the earnings, the company is underpriced. +1
  • The MRQ is 10.823. Based on the earnings, the company is underpriced. +1
  • The TTM is 7.320. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD9.277MRQ10.823-1.546
MRQ10.823TTM7.320+3.503
TTM7.320YOY9.339-2.019
TTM7.3205Y40.715-33.395
5Y40.71510Y36.738+3.977
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 Arch Capital Group Ltd:

  • The EOD is 4.569. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 5.330. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 5.417. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD4.569MRQ5.330-0.761
MRQ5.330TTM5.417-0.087
TTM5.417YOY5.730-0.313
TTM5.4175Y5.410+0.007
5Y5.41010Y24.313-18.904
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 Arch Capital Group Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Insurance - Diversified industry mean).
  • A PB ratio of 1.92 means the investor is paying $1.92 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Arch Capital Group Ltd:

  • The EOD is 1.646. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.920. Based on the equity, the company is underpriced. +1
  • The TTM is 1.784. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.646MRQ1.920-0.274
MRQ1.920TTM1.784+0.136
TTM1.784YOY1.894-0.110
TTM1.7845Y1.444+0.340
5Y1.44410Y2.177-0.733
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 Arch Capital Group Ltd.

4.8.1. Institutions holding Arch Capital Group Ltd

Institutions are holding 89.948% of the shares of Arch Capital Group Ltd.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc11.11450.0838418174533796990.9163
2024-06-30BlackRock Inc8.5530.073532179956450621516.2834
2024-09-30Artisan Partners Limited Partnership6.30023.94123704117-614782-2.528
2024-09-30BAMCO Inc5.50856.150920725357-194843-0.9314
2024-09-30State Street Corp4.40870.0755165874461726281.0517
2024-09-30WCM Investment Management3.70333.581313933498-50046-0.3579
2024-09-30Geode Capital Management, LLC2.87850.0978108302632536482.3982
2024-09-30Principal Financial Group Inc1.97710.458574387383377864.7569
2024-09-30JPMorgan Chase & Co1.58590.05095966782-243467-3.9204
2024-09-30Allspring Global Investments Holdings, LLC1.3620.88775124251494260.9739
2024-09-30Capital Research & Mgmt Co - Division 31.29660.10484878188181750.374
2024-09-30Nuveen Asset Management, LLC1.27470.150647957713937178.9439
2024-09-30Amvescap Plc.1.24090.100946689703791708.8389
2024-06-30NORGES BANK1.23250.0699463700246982411.2744
2024-09-30Northern Trust Corp1.16030.084365542-263828-5.699
2024-09-30Morgan Stanley - Brokerage Accounts1.15770.03534355674-4422036-50.378
2024-09-30Madison Asset Management, LLC1.11995.300342135161976814.9225
2024-09-30Dimensional Fund Advisors, Inc.1.05380.10763964986396981.0113
2024-09-30Wellington Management Company LLP1.02430.07553853675-316693-7.5939
2024-09-30Royal Bank of Canada0.90120.0775339082757449420.3987
Total 58.853621.5033221432012+1666466+0.8%

4.9.2. Funds holding Arch Capital Group Ltd

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Artisan International Value4.41615.114316615317-366835-2.1601
2024-09-30Artisan International Value Investor4.41615.114316615317-366835-2.1601
2024-10-31Vanguard Total Stock Mkt Idx Inv3.00110.064311291470-41966-0.3703
2024-10-31Vanguard Institutional 500 Index Trust2.6380.076599251251151301.1736
2024-09-30Baron Small Cap Growth Strategy2.378813.19858950000-50000-0.5556
2024-09-30Baron Growth Retail2.378813.16538950000-50000-0.5556
2024-10-31Vanguard Mid Cap Index Institutional2.01450.42717579545137230.1814
2024-09-30Baron Partners Retail1.70511.08166415000-35000-0.5426
2024-10-31Principal MidCap R51.53822.031157875144679728.7972
2024-09-30WCM Inv Mgt Focused Growth Intl1.50223.355651991-94052-1.6368
2024-09-30WCM Focused International Growth Instl1.50223.21465651991-94052-1.6368
2024-09-30Principal Aligned MidCap Equity1.41392.125253195423064136.1122
2024-11-27SPDR® S&P 500® ETF Trust1.2240.07444605209-25520-0.5511
2024-09-30Fidelity 500 Index1.22370.08594604158-3085-0.067
2024-11-27iShares Core S&P 500 ETF1.12350.07424226932130980.3108
2024-10-31Allspring Special Mid Cap Value Inst1.07642.8794405005000
2024-09-30Allspring Special US Mid Cap Value Eq1.07643.18324050050955002.4149
2024-10-31Vanguard Value Index Inv0.80630.1629303353476680.2534
2024-09-30American Funds New Perspective A0.78640.2267295861200
2024-09-30Capital Group New Perspective Comp0.78640.2267295861200
Total 37.00865.8762139239969-107841-0.1%

5.3. Insider Transactions

Insiders are holding 3.049% of the shares of Arch Capital Group Ltd.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-08-16Francois MorinSELL11460102.46
2024-05-06David GansbergSELL1000096.64
2024-03-07Francois MorinSELL2568987.47
2024-03-07Nicolas PapadopouloSELL6000087.52
2024-03-05Maamoun RajehSELL5000087.48
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Other Current Assets  10,751,000-8,581,0002,170,000547,0002,717,000264,0002,981,000-29,615,000-26,634,000



5.2. Latest Balance Sheet

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

Summary
Total Assets73,656,000
Total Liabilities51,382,000
Total Stockholder Equity22,274,000
 As reported
Total Liabilities 51,382,000
Total Stockholder Equity+ 22,274,000
Total Assets = 73,656,000

Assets

Total Assets73,656,000
Total Current Assets0
Long-term Assets0
Total Current Assets
Cash And Cash Equivalents 1,025,000
Short-term Investments 9,219,000
Net Receivables 16,390,000
Other Current Assets -26,634,000
Total Current Assets  (as reported)0
Total Current Assets  (calculated)0
+/-0
Long-term Assets
Long-term Assets Other -41,364,000
Long-term Assets  (as reported)0
Long-term Assets  (calculated)-41,364,000
+/- 41,364,000

Liabilities & Shareholders' Equity

Total Current Liabilities0
Long-term Liabilities0
Total Stockholder Equity22,274,000
Total Current Liabilities
Accounts payable 4,668,000
Other Current Liabilities -4,668,000
Total Current Liabilities  (as reported)0
Total Current Liabilities  (calculated)0
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)0
+/-0
Total Stockholder Equity
Common Stock1,000
Retained Earnings 23,642,000
Other Stockholders Equity -1,999,000
Total Stockholder Equity (as reported)22,274,000
Total Stockholder Equity (calculated)21,644,000
+/- 630,000
Other
Cash and Short Term Investments 10,244,000
Common Stock Shares Outstanding 382,300
Liabilities and Stockholders Equity 73,656,000
Net Debt 1,702,000
Short Long Term Debt Total 2,727,000



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-09-30
> Total Assets 
345,300
369,700
366,700
404,000
432,486
455,900
512,900
557,200
581,247
638,700
670,600
710,200
757,830
792,700
858,800
871,000
864,359
774,250
268,583
277,011
298,926
298,926
546,082
565,555
1,313,701
1,610,757
2,007,736
2,446,469
2,991,328
3,706,782
4,203,006
5,202,953
5,585,321
6,509,870
6,916,133
7,658,528
8,218,754
8,615,677
9,128,644
10,926,753
11,488,436
12,361,140
13,087,713
13,953,876
14,312,467
14,961,871
15,293,768
15,464,002
15,624,267
16,354,475
16,281,502
16,130,802
14,616,545
16,092,287
16,641,935
17,183,154
15,375,790
16,935,106
16,777,399
17,701,397
15,770,792
17,191,966
17,213,806
17,430,028
17,141,769
17,812,783
18,496,723
18,889,757
17,816,762
18,757,061
18,917,683
18,930,823
19,566,094
21,800,358
22,573,515
22,610,685
22,009,543
22,702,685
23,084,925
23,770,592
23,177,270
24,541,369
24,411,917
25,643,231
29,372,109
30,092,226
30,862,639
32,624,797
32,051,658
32,131,955
31,853,120
32,252,534
32,218,329
33,977,037
34,851,670
35,572,603
37,885,361
38,416,126
41,199,648
42,716,035
43,282,297
44,204,267
46,481,886
44,783,736
45,100,945
45,677,941
45,719,194
46,337,104
47,990,507
51,103,000
53,856,000
55,227,000
49,672,000
52,542,000
65,465,000
73,656,000
73,656,00065,465,00052,542,00049,672,00055,227,00053,856,00051,103,00047,990,50746,337,10445,719,19445,677,94145,100,94544,783,73646,481,88644,204,26743,282,29742,716,03541,199,64838,416,12637,885,36135,572,60334,851,67033,977,03732,218,32932,252,53431,853,12032,131,95532,051,65832,624,79730,862,63930,092,22629,372,10925,643,23124,411,91724,541,36923,177,27023,770,59223,084,92522,702,68522,009,54322,610,68522,573,51521,800,35819,566,09418,930,82318,917,68318,757,06117,816,76218,889,75718,496,72317,812,78317,141,76917,430,02817,213,80617,191,96615,770,79217,701,39716,777,39916,935,10615,375,79017,183,15416,641,93516,092,28714,616,54516,130,80216,281,50216,354,47515,624,26715,464,00215,293,76814,961,87114,312,46713,953,87613,087,71312,361,14011,488,43610,926,7539,128,6448,615,6778,218,7547,658,5286,916,1336,509,8705,585,3215,202,9534,203,0063,706,7822,991,3282,446,4692,007,7361,610,7571,313,701565,555546,082298,926298,926277,011268,583774,250864,359871,000858,800792,700757,830710,200670,600638,700581,247557,200512,900455,900432,486404,000366,700369,700345,300
   > Total Current Assets 
400
0
5,000
0
131,119
46,400
43,500
51,300
145,688
58,000
64,800
88,000
240,543
107,800
126,100
146,100
283,442
389,952
56,671
62,860
0
109,861
180,958
169,000
651,113
737,849
702,813
749,735
572,258
1,100,742
306,963
1,425,631
286,247
437,403
272,152
231,023
248,205
291,940
338,285
646,916
904,364
1,300,659
1,340,044
1,075,326
1,274,715
1,021,931
1,359,628
1,566,707
938,951
889,965
892,131
1,102,880
731,325
993,745
997,552
1,091,306
906,060
1,008,506
895,773
1,146,668
1,278,581
1,537,019
1,115,496
1,169,557
1,255,918
1,535,055
1,443,302
1,267,598
1,093,162
1,300,181
1,466,151
1,429,516
1,912,424
3,053,885
1,903,501
1,412,385
1,282,928
1,326,044
1,400,801
1,358,207
1,141,230
1,181,805
1,370,122
1,763,224
1,454,947
1,507,373
1,654,676
2,508,397
2,075,241
1,648,280
1,623,426
1,612,836
1,602,436
1,339,314
1,427,277
1,632,088
1,682,776
3,982,019
5,335,878
5,240,806
4,895,956
4,829,757
6,349,250
7,015,406
32,738,369
32,771,669
32,729,851
6,333,820
18,675
36,782,000
37,814,000
38,589,000
10,819,000
12,387,000
18,312,000
0
018,312,00012,387,00010,819,00038,589,00037,814,00036,782,00018,6756,333,82032,729,85132,771,66932,738,3697,015,4066,349,2504,829,7574,895,9565,240,8065,335,8783,982,0191,682,7761,632,0881,427,2771,339,3141,602,4361,612,8361,623,4261,648,2802,075,2412,508,3971,654,6761,507,3731,454,9471,763,2241,370,1221,181,8051,141,2301,358,2071,400,8011,326,0441,282,9281,412,3851,903,5013,053,8851,912,4241,429,5161,466,1511,300,1811,093,1621,267,5981,443,3021,535,0551,255,9181,169,5571,115,4961,537,0191,278,5811,146,668895,7731,008,506906,0601,091,306997,552993,745731,3251,102,880892,131889,965938,9511,566,7071,359,6281,021,9311,274,7151,075,3261,340,0441,300,659904,364646,916338,285291,940248,205231,023272,152437,403286,2471,425,631306,9631,100,742572,258749,735702,813737,849651,113169,000180,958109,861062,86056,671389,952283,442146,100126,100107,800240,54388,00064,80058,000145,68851,30043,50046,400131,11905,0000400
       Cash And Cash Equivalents 
0
0
5,000
0
1,466
11,000
4,000
4,000
9,014
4,000
4,000
5,000
12,037
4,000
11,000
13,000
9,457
11,447
17,374
15,756
11,481
11,481
12,123
14,671
9,970
18,977
37,641
57,764
91,717
88,882
62,013
55,888
56,899
78,558
188,121
92,763
113,052
86,723
162,017
161,759
222,477
247,906
366,373
188,139
317,017
225,249
245,143
250,804
239,915
258,680
246,544
239,097
251,739
244,037
336,693
385,149
334,571
338,708
341,469
365,997
362,740
406,877
411,001
369,895
351,699
422,806
355,392
422,440
371,041
356,767
375,119
436,141
434,057
1,569,605
926,443
663,726
485,702
471,012
525,074
649,779
553,326
557,961
516,591
578,816
842,942
703,754
740,320
862,361
606,199
680,891
526,628
651,037
646,556
633,100
605,316
880,099
726,230
882,284
854,259
976,398
906,448
941,951
1,234,059
1,137,721
858,668
812,917
813,548
813,583
855,118
803,000
904,000
859,000
1,498,000
1,600,000
1,020,000
1,025,000
1,025,0001,020,0001,600,0001,498,000859,000904,000803,000855,118813,583813,548812,917858,6681,137,7211,234,059941,951906,448976,398854,259882,284726,230880,099605,316633,100646,556651,037526,628680,891606,199862,361740,320703,754842,942578,816516,591557,961553,326649,779525,074471,012485,702663,726926,4431,569,605434,057436,141375,119356,767371,041422,440355,392422,806351,699369,895411,001406,877362,740365,997341,469338,708334,571385,149336,693244,037251,739239,097246,544258,680239,915250,804245,143225,249317,017188,139366,373247,906222,477161,759162,01786,723113,05292,763188,12178,55856,89955,88862,01388,88291,71757,76437,64118,9779,97014,67112,12311,48111,48115,75617,37411,4479,45713,00011,0004,00012,0375,0004,0004,0009,0144,0004,00011,0001,46605,00000
       Short-term Investments 
0
0
0
0
104,886
0
0
0
89,167
0
0
0
108,809
0
0
0
72,785
140,766
38,806
47,036
97,387
97,387
65,598
85,928
476,820
326,737
175,720
229,708
480,541
175,560
244,950
397,641
229,348
358,845
84,031
138,260
135,153
205,217
176,268
485,157
1,575,266
1,935,703
1,735,897
1,731,617
1,849,074
1,956,780
2,229,444
2,236,209
2,202,759
1,860,153
1,563,794
933,797
1,209,780
1,300,529
1,217,332
1,317,653
571,489
847,752
763,939
980,691
985,501
1,140,093
704,495
799,662
904,219
1,470,241
1,469,486
1,323,015
10,874,858
11,175,930
11,099,653
11,133,915
11,546,967
11,808,178
12,300,410
12,064,116
12,206,178
12,110,880
11,504,953
11,875,322
11,665,662
11,776,016
12,394,810
12,732,924
14,556,623
14,978,145
15,046,384
15,916,082
15,840,849
15,859,980
15,760,269
15,737,558
15,993,789
16,379,421
17,374,636
17,772,997
18,689,997
18,968,005
19,485,597
20,491,985
20,642,747
19,992,666
22,015,944
21,628,968
21,536,995
20,984,049
20,585,592
20,871,453
21,014,451
23,104,000
23,136,000
24,167,000
2,564,000
2,713,000
2,934,000
9,219,000
9,219,0002,934,0002,713,0002,564,00024,167,00023,136,00023,104,00021,014,45120,871,45320,585,59220,984,04921,536,99521,628,96822,015,94419,992,66620,642,74720,491,98519,485,59718,968,00518,689,99717,772,99717,374,63616,379,42115,993,78915,737,55815,760,26915,859,98015,840,84915,916,08215,046,38414,978,14514,556,62312,732,92412,394,81011,776,01611,665,66211,875,32211,504,95312,110,88012,206,17812,064,11612,300,41011,808,17811,546,96711,133,91511,099,65311,175,93010,874,8581,323,0151,469,4861,470,241904,219799,662704,4951,140,093985,501980,691763,939847,752571,4891,317,6531,217,3321,300,5291,209,780933,7971,563,7941,860,1532,202,7592,236,2092,229,4441,956,7801,849,0741,731,6171,735,8971,935,7031,575,266485,157176,268205,217135,153138,26084,031358,845229,348397,641244,950175,560480,541229,708175,720326,737476,82085,92865,59897,38797,38747,03638,806140,76672,785000108,80900089,167000104,8860000
       Net Receivables 
400
0
0
0
24,767
35,400
39,500
47,300
47,507
54,000
60,800
83,000
119,697
103,800
115,100
133,100
201,200
237,739
491
68
993
993
103,237
68,401
164,323
392,135
489,452
462,263
569,278
836,300
885,793
972,102
905,032
1,117,723
1,132,760
1,244,768
1,243,237
1,414,595
1,453,027
2,016,448
2,143,618
2,378,190
2,729,953
2,671,801
2,614,435
2,776,351
2,774,136
2,699,318
2,488,895
3,315,379
1,912,640
1,837,694
734,024
1,912,620
1,928,628
1,696,237
782,201
2,126,470
1,790,625
1,992,142
559,579
1,382,852
1,446,328
1,674,151
1,712,685
2,083,728
2,443,032
2,516,842
3,424,638
3,624,673
3,674,767
3,675,046
3,622,500
3,917,391
4,129,487
4,128,193
4,070,732
4,244,441
4,406,001
4,343,424
4,337,112
4,701,516
4,896,003
4,908,397
4,904,009
5,153,536
5,296,637
5,640,041
5,653,806
5,887,668
6,122,935
6,124,519
6,297,633
6,772,225
6,879,841
6,881,064
8,244,993
8,599,063
8,746,384
9,032,862
8,552,312
8,578,906
9,064,041
9,991,562
10,342,706
10,974,703
11,330,711
11,671,566
11,919,724
12,875,000
13,774,000
13,563,000
4,644,000
5,765,000
6,268,000
16,390,000
16,390,0006,268,0005,765,0004,644,00013,563,00013,774,00012,875,00011,919,72411,671,56611,330,71110,974,70310,342,7069,991,5629,064,0418,578,9068,552,3129,032,8628,746,3848,599,0638,244,9936,881,0646,879,8416,772,2256,297,6336,124,5196,122,9355,887,6685,653,8065,640,0415,296,6375,153,5364,904,0094,908,3974,896,0034,701,5164,337,1124,343,4244,406,0014,244,4414,070,7324,128,1934,129,4873,917,3913,622,5003,675,0463,674,7673,624,6733,424,6382,516,8422,443,0322,083,7281,712,6851,674,1511,446,3281,382,852559,5791,992,1421,790,6252,126,470782,2011,696,2371,928,6281,912,620734,0241,837,6941,912,6403,315,3792,488,8952,699,3182,774,1362,776,3512,614,4352,671,8012,729,9532,378,1902,143,6182,016,4481,453,0271,414,5951,243,2371,244,7681,132,7601,117,723905,032972,102885,793836,300569,278462,263489,452392,135164,32368,401103,23799399368491237,739201,200133,100115,100103,800119,69783,00060,80054,00047,50747,30039,50035,40024,767000400
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,820,925
0
2,974,368
3,741,440
4,358,160
4,918,862
5,479,798
6,151,314
6,710,646
6,892,476
7,320,666
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,742,304
10,576,259
9,895,899
10,399,673
10,105,765
9,885,708
0
0
10,324,884
-938,631
-4,435,561
-4,774,393
-4,558,310
-4,894,322
-5,367,895
-4,878,342
-5,103,982
-75,136
-87,076
163,565
-34,246
778,105
736,942
495,367
810,612
1,273,170
1,137,359
1,458,183
1,259,484
1,275,070
1,150,918
861,715
833,064
716,766
425,933
-6,931,297
530,845
-778,160
-1,496,576
4,778,877
5,069,946
4,604,101
-27,486,303
4,411,061
-29,950,531
5,966,188
-26,402,624
9,573,587
9,265,441
-33,770,618
9,778,000
11,026,000
10,751,000
2,170,000
2,717,000
2,981,000
-26,634,000
-26,634,0002,981,0002,717,0002,170,00010,751,00011,026,0009,778,000-33,770,6189,265,4419,573,587-26,402,6245,966,188-29,950,5314,411,061-27,486,3034,604,1015,069,9464,778,877-1,496,576-778,160530,845-6,931,297425,933716,766833,064861,7151,150,9181,275,0701,259,4841,458,1831,137,3591,273,170810,612495,367736,942778,105-34,246163,565-87,076-75,136-5,103,982-4,878,342-5,367,895-4,894,322-4,558,310-4,774,393-4,435,561-938,63110,324,884009,885,70810,105,76510,399,6739,895,89910,576,2599,742,304000000000000000000007,320,6666,892,4766,710,6466,151,3145,479,7984,918,8624,358,1603,741,4402,974,36801,820,9250000000000000000000000000000
   > Long-term Assets 
0
0
0
0
362,627
0
0
0
401,378
0
0
0
438,027
0
0
0
492,483
389,955
160,518
175,702
0
193,295
236,799
244,721
971,660
1,026,970
1,261,323
1,562,796
45,381
2,235,303
49,819
3,317,554
69,861
68,482
85,298
74,866
75,411
77,787
70,767
57,320
10,584,072
83,595
84,021
76,765
13,037,752
64,271
70,688
64,474
57,051
55,645
66,944
72,118
60,192
62,210
63,838
221,780
138,526
140,962
173,231
388,370
204,503
225,405
263,584
146,576
153,923
234,468
193,097
324,132
287,017
229,563
-49,322
41,955
17,653,670
244,594
352,604
213,714
109,539
264,768
168,959
113,429
97,531
194,299
252,161
210,693
781,553
734,638
791,416
814,087
652,611
491,995
398,851
345,621
634,920
697,538
847,837
836,214
738,083
727,394
1,037,978
1,100,134
692,863
885,336
897,201
1,012,506
26,695,244
26,380,274
25,917,550
806,655
804,289
28,800,000
29,868,000
31,051,000
38,853,000
40,155,000
41,763,000
0
041,763,00040,155,00038,853,00031,051,00029,868,00028,800,000804,289806,65525,917,55026,380,27426,695,2441,012,506897,201885,336692,8631,100,1341,037,978727,394738,083836,214847,837697,538634,920345,621398,851491,995652,611814,087791,416734,638781,553210,693252,161194,29997,531113,429168,959264,768109,539213,714352,604244,59417,653,67041,955-49,322229,563287,017324,132193,097234,468153,923146,576263,584225,405204,503388,370173,231140,962138,526221,78063,83862,21060,19272,11866,94455,64557,05164,47470,68864,27113,037,75276,76584,02183,59510,584,07257,32070,76777,78775,41174,86685,29868,48269,8613,317,55449,8192,235,30345,3811,562,7961,261,3231,026,970971,660244,721236,799193,2950175,702160,518389,955492,483000438,027000401,378000362,6270000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
428
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
140,741
134,061
131,424
131,661
127,766
119,494
0
115,911
0
0
0
106,836
27,029,719
0
0
123,083
0
31,187,000
32,504,000
125,000
27,028,000
30,212,000
0
030,212,00027,028,000125,00032,504,00031,187,0000123,0830027,029,719106,836000115,9110119,494127,766131,661131,424134,061140,74100000000000000000000000000000000000000000000000000000000000000000000000042800000000000000000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,111
6,111
26,626
26,587
26,336
28,540
28,823
28,558
28,867
28,867
35,882
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,946
0
0
0
15,536
0
0
0
204,022
204,022
0
0
198,236
0
0
0
249,620
0
0
0
326,551
0
0
0
314,629
0
0
0
344,865
0
-1,069,845
0
342,073
0
0
0
345,000
-1,625,000
-1,635,000
0
0-1,635,000-1,625,000345,000000342,0730-1,069,8450344,865000314,629000326,551000249,620000198,23600204,022204,02200015,53600014,94600000000000000000000000000000000000000000000035,88228,86728,86728,55828,82328,54026,33626,58726,6266,1116,11100000000000000000000
       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
11,798,440
11,950,301
12,015,164
12,151,521
0
0
0
0
12,870,272
13,140,487
13,161,725
13,242,767
13,783,438
14,006,001
15,331,938
15,272,803
15,495,991
15,575,650
15,427,069
15,891,579
15,930,147
16,415,816
16,753,205
17,636,244
19,844,134
20,358,838
20,807,714
22,032,985
21,953,145
21,846,824
21,651,725
21,772,971
21,859,925
22,440,814
23,247,215
23,733,531
24,520,183
24,254,950
26,566,841
27,798,476
28,864,657
28,462,255
25,286,878
25,482,086
25,750,261
25,453,847
25,049,536
25,328,611
26,613,334
28,015,000
29,093,000
30,312,000
32,487,000
33,506,000
35,022,000
0
035,022,00033,506,00032,487,00030,312,00029,093,00028,015,00026,613,33425,328,61125,049,53625,453,84725,750,26125,482,08625,286,87828,462,25528,864,65727,798,47626,566,84124,254,95024,520,18323,733,53123,247,21522,440,81421,859,92521,772,97121,651,72521,846,82421,953,14522,032,98520,807,71420,358,83819,844,13417,636,24416,753,20516,415,81615,930,14715,891,57915,427,06915,575,65015,495,99115,272,80315,331,93814,006,00113,783,43813,242,76713,161,72513,140,48712,870,272000012,151,52112,015,16411,950,30111,798,440000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,111
0
0
0
26,336
28,540
28,823
28,558
28,867
28,867
35,882
35,882
35,882
35,882
31,423
31,423
16,666
16,666
16,666
0
16,700
0
0
0
16,700
0
0
0
28,500
0
0
0
27,400
0
0
0
24,200
0
0
0
23,200
0
0
0
22,300
0
0
0
38,259
0
0
0
27,319
120,875
118,721
111,528
94,593
106,745
102,518
103,620
81,995
92,670
88,327
90,941
577,531
577,531
712,975
684,405
454,375
626,004
593,008
566,662
385,300
659,215
641,010
624,500
411,532
705,450
688,490
713,777
378,234
679,509
667,153
963,322
600,118
926,427
1,937,859
806,655
462,216
785,000
775,000
739,000
386,000
2,403,000
725,000
0
0725,0002,403,000386,000739,000775,000785,000462,216806,6551,937,859926,427600,118963,322667,153679,509378,234713,777688,490705,450411,532624,500641,010659,215385,300566,662593,008626,004454,375684,405712,975577,531577,53190,94188,32792,67081,995103,620102,518106,74594,593111,528118,721120,87527,31900038,25900022,30000023,20000024,20000027,40000028,50000016,70000016,700016,66616,66616,66631,42331,42335,88235,88235,88235,88228,86728,86728,55828,82328,54026,3360006,11100000000000000000000
       Long-term Assets Other 
0
0
0
0
-362,627
0
0
0
-401,378
0
0
0
-438,027
0
0
0
-492,483
-389,955
-160,518
-175,702
0
-193,295
-236,799
-244,721
-971,660
-1,026,970
-1,261,323
-1,562,796
-1,862,645
-2,235,303
-2,538,173
-3,317,554
-3,627,772
-4,257,935
-4,545,168
-5,234,212
-5,680,274
-5,937,783
-6,300,516
-5,639,110
3,727,819
-7,349,859
-7,684,492
-8,458,730
5,172,933
-7,799,182
-8,067,165
-8,694,072
-7,877,712
-8,261,762
-9,761,969
-8,891,704
-9,731,369
-10,235,777
-10,632,263
-11,061,468
-10,458,139
-10,651,962
-10,704,337
-11,327,558
-10,431,584
-10,698,889
-10,671,899
-10,986,252
-10,817,518
-11,356,840
-11,618,277
-11,919,159
-12,755,993
-12,991,149
-13,052,250
-13,136,204
4,037,664
-13,850,036
-15,184,466
-15,103,509
-15,377,374
-15,385,634
-14,969,043
-15,528,778
-15,453,605
-15,739,259
-16,329,562
-17,088,282
-18,957,086
-19,716,309
-20,071,309
-21,388,629
-21,363,397
-21,373,667
-21,300,462
-21,359,535
-21,471,151
-21,912,823
-22,677,643
-23,187,072
-24,013,870
-23,954,577
-25,990,987
-27,627,277
-24,135,466
-24,521,682
-25,286,878
-25,482,086
-26,695,244
-26,380,274
1,258,265
-23,436,784
-26,613,334
1,297,000
-29,868,000
-31,051,000
29,355,000
7,154,000
34,912,000
-41,364,000
-41,364,00034,912,0007,154,00029,355,000-31,051,000-29,868,0001,297,000-26,613,334-23,436,7841,258,265-26,380,274-26,695,244-25,482,086-25,286,878-24,521,682-24,135,466-27,627,277-25,990,987-23,954,577-24,013,870-23,187,072-22,677,643-21,912,823-21,471,151-21,359,535-21,300,462-21,373,667-21,363,397-21,388,629-20,071,309-19,716,309-18,957,086-17,088,282-16,329,562-15,739,259-15,453,605-15,528,778-14,969,043-15,385,634-15,377,374-15,103,509-15,184,466-13,850,0364,037,664-13,136,204-13,052,250-12,991,149-12,755,993-11,919,159-11,618,277-11,356,840-10,817,518-10,986,252-10,671,899-10,698,889-10,431,584-11,327,558-10,704,337-10,651,962-10,458,139-11,061,468-10,632,263-10,235,777-9,731,369-8,891,704-9,761,969-8,261,762-7,877,712-8,694,072-8,067,165-7,799,1825,172,933-8,458,730-7,684,492-7,349,8593,727,819-5,639,110-6,300,516-5,937,783-5,680,274-5,234,212-4,545,168-4,257,935-3,627,772-3,317,554-2,538,173-2,235,303-1,862,645-1,562,796-1,261,323-1,026,970-971,660-244,721-236,799-193,2950-175,702-160,518-389,955-492,483000-438,027000-401,378000-362,6270000
> Total Liabilities 
10,300
29,000
25,600
55,700
80,273
98,400
133,700
161,000
180,216
220,600
255,100
315,100
359,828
430,000
487,200
509,600
517,845
524,997
13,678
8,585
23,608
23,608
274,430
289,197
293,332
590,600
761,689
1,075,561
1,580,084
2,226,184
2,636,664
3,566,714
3,874,592
4,499,673
4,878,629
5,530,074
5,976,848
6,326,813
6,625,252
8,575,222
9,007,909
9,611,586
10,071,933
10,607,627
10,721,848
11,178,523
11,589,701
11,589,207
11,588,456
12,349,931
12,395,269
12,614,092
11,183,580
12,461,891
12,611,967
12,722,332
11,052,441
12,556,349
12,379,396
12,983,487
11,257,789
12,866,431
12,772,537
12,955,657
12,513,283
12,973,327
13,476,407
13,540,963
12,647,884
13,421,531
13,683,365
13,487,538
13,918,598
14,895,495
15,332,450
15,528,200
14,890,897
15,404,785
15,947,534
16,628,526
16,028,376
17,167,593
16,714,040
17,250,642
20,060,984
20,412,552
20,880,560
22,646,926
21,805,723
21,921,458
21,622,107
21,814,433
21,780,650
22,817,977
23,032,496
23,510,794
25,569,809
26,500,721
28,472,748
29,448,283
29,294,856
30,173,261
31,519,407
31,385,973
31,545,816
32,748,589
33,293,169
34,533,086
35,069,605
37,104,000
39,213,000
39,986,000
31,317,000
33,185,000
44,800,000
51,382,000
51,382,00044,800,00033,185,00031,317,00039,986,00039,213,00037,104,00035,069,60534,533,08633,293,16932,748,58931,545,81631,385,97331,519,40730,173,26129,294,85629,448,28328,472,74826,500,72125,569,80923,510,79423,032,49622,817,97721,780,65021,814,43321,622,10721,921,45821,805,72322,646,92620,880,56020,412,55220,060,98417,250,64216,714,04017,167,59316,028,37616,628,52615,947,53415,404,78514,890,89715,528,20015,332,45014,895,49513,918,59813,487,53813,683,36513,421,53112,647,88413,540,96313,476,40712,973,32712,513,28312,955,65712,772,53712,866,43111,257,78912,983,48712,379,39612,556,34911,052,44112,722,33212,611,96712,461,89111,183,58012,614,09212,395,26912,349,93111,588,45611,589,20711,589,70111,178,52310,721,84810,607,62710,071,9339,611,5869,007,9098,575,2226,625,2526,326,8135,976,8485,530,0744,878,6294,499,6733,874,5923,566,7142,636,6642,226,1841,580,0841,075,561761,689590,600293,332289,197274,43023,60823,6088,58513,678524,997517,845509,600487,200430,000359,828315,100255,100220,600180,216161,000133,70098,40080,27355,70025,60029,00010,300
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,666
0
0
0
0
0
0
0
0
0
0
0
45,960
0
5,658
200,000
3,875,000
45,707
4,579,000
5,230,000
5,677,000
6,027,000
6,325,000
8,275,000
71,139
9,312,000
9,772,000
10,308,000
63,606
64,271
11,290,000
11,289,000
11,288,000
12,050,000
354,830
314,550
238,509
246,981
258,974
259,898
256,500
214,254
253,723
255,274
132,452
231,512
254,860
223,815
133,866
237,791
284,763
272,016
1,154,274
1,212,267
1,258,000
1,319,493
74,964
1,420,785
1,597,739
1,631,178
128,856
1,639,877
1,745,600
2,010,793
-16,502
2,262,962
2,294,243
2,319,229
-114,541
2,822,586
2,874,418
3,042,596
118,044
3,137,491
3,027,693
3,026,960
-178,720
3,029,390
3,125,540
3,187,294
212,091
3,387,946
3,314,468
3,275,269
488,895
3,000,321
3,122,211
3,232,403
3,415,380
3,324,836
3,395,723
3,407,681
3,263,903
3,571,000
3,955,000
4,022,000
20,031,000
21,299,000
22,277,000
0
022,277,00021,299,00020,031,0004,022,0003,955,0003,571,0003,263,9033,407,6813,395,7233,324,8363,415,3803,232,4033,122,2113,000,321488,8953,275,2693,314,4683,387,946212,0913,187,2943,125,5403,029,390-178,7203,026,9603,027,6933,137,491118,0443,042,5962,874,4182,822,586-114,5412,319,2292,294,2432,262,962-16,5022,010,7931,745,6001,639,877128,8561,631,1781,597,7391,420,78574,9641,319,4931,258,0001,212,2671,154,274272,016284,763237,791133,866223,815254,860231,512132,452255,274253,723214,254256,500259,898258,974246,981238,509314,550354,83012,050,00011,288,00011,289,00011,290,00064,27163,60610,308,0009,772,0009,312,00071,1398,275,0006,325,0006,027,0005,677,0005,230,0004,579,00045,7073,875,000200,0005,658045,9600000000000014,6660000000000000000
       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
0
0
0
0
0
0
0
0
0
200,000
0
200,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
125,000
125,000
100,000
100,000
100,000
100,000
0
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
339,077
530,434
457,431
397,830
398,100
756,650
734,961
686,452
826,242
816,132
755,294
572,289
554,756
455,682
488,612
491,006
490,720
484,287
500,587
335,587
210,687
155,687
155,688
155,687
0
3,479,980
0
0
0
0
0
0
0
0
0
0
0
000000000003,479,9800155,687155,688155,687210,687335,587500,587484,287490,720491,006488,612455,682554,756572,289755,294816,132826,242686,452734,961756,650398,100397,830457,431530,434339,077100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,0000100,000100,000100,000100,000125,000125,000100,000100,000100,000100,000100,000100,000100,000100,0000000000000000000200,0000200,0000000000000000000000000000000000
       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
1,007,999
0
0
0
941,670
0
0
0
1,715,584
723,571
420,155
1,655,584
3,251,462
734,961
3,046,874
3,102,211
3,025,621
2,855,371
2,542,448
0
0
0
491,006
490,720
484,287
500,587
335,587
210,687
155,687
155,688
155,687
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000155,687155,688155,687210,687335,587500,587484,287490,720491,0060002,542,4482,855,3713,025,6213,102,2113,046,874734,9613,251,4621,655,584420,155723,5711,715,584000941,6700001,007,999000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,666
16,441
749
256
0
5,792
46,673
50,037
47,029
41,774
38,147
63,257
45,960
70,826
5,658
110,931
117,916
45,707
104,382
126,387
169,502
149,470
143,838
196,728
150,451
226,892
255,644
312,881
301,679
393,658
382,488
336,134
301,309
1,551,148
254,830
214,550
138,509
146,981
158,974
159,898
156,500
114,254
128,723
130,274
132,452
131,512
154,860
123,815
133,866
137,791
184,763
172,016
1,054,274
1,112,267
1,158,000
1,219,493
1,260,413
1,320,785
1,497,739
1,531,178
1,528,504
1,539,877
1,645,600
1,671,716
1,710,416
1,805,531
1,896,413
1,921,129
2,017,843
2,087,625
2,187,966
2,216,354
2,301,910
2,382,197
2,455,404
2,472,204
2,472,218
2,540,778
2,634,534
2,696,574
2,786,532
2,887,359
2,978,881
3,064,582
2,678,825
2,844,633
2,966,524
3,232,403
3,415,380
3,324,836
3,395,723
3,407,681
3,263,903
3,571,000
3,955,000
4,022,000
3,817,000
4,407,000
4,611,000
4,668,000
4,668,0004,611,0004,407,0003,817,0004,022,0003,955,0003,571,0003,263,9033,407,6813,395,7233,324,8363,415,3803,232,4032,966,5242,844,6332,678,8253,064,5822,978,8812,887,3592,786,5322,696,5742,634,5342,540,7782,472,2182,472,2042,455,4042,382,1972,301,9102,216,3542,187,9662,087,6252,017,8431,921,1291,896,4131,805,5311,710,4161,671,7161,645,6001,539,8771,528,5041,531,1781,497,7391,320,7851,260,4131,219,4931,158,0001,112,2671,054,274172,016184,763137,791133,866123,815154,860131,512132,452130,274128,723114,254156,500159,898158,974146,981138,509214,550254,8301,551,148301,309336,134382,488393,658301,679312,881255,644226,892150,451196,728143,838149,470169,502126,387104,38245,707117,916110,9315,65870,82645,96063,25738,14741,77447,02950,03746,6735,792025674916,44114,6660000000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-14,666
0
0
0
0
0
0
0
0
0
0
0
45,960
74,924
5,658
-200,000
3,875,000
-200,000
4,579,000
5,230,000
5,677,000
6,027,000
6,325,000
8,275,000
8,708,000
9,312,000
9,772,000
10,308,000
10,422,000
0
0
0
0
12,050,000
-354,830
-314,550
-238,509
-246,981
-258,974
-259,898
-256,500
-214,254
-253,723
-255,274
-132,452
-231,512
-254,860
-223,815
-133,866
-237,791
-284,763
-272,016
-1,154,274
-1,212,267
-1,258,000
-1,319,493
-1,360,413
-1,420,785
-1,597,739
-1,631,178
-1,628,504
-1,639,877
-1,745,600
-2,010,793
-2,240,850
-2,262,962
-2,294,243
-2,319,229
-2,774,493
-2,822,586
-2,874,418
-3,042,596
-3,118,042
-3,137,491
-3,027,693
-3,026,960
-2,927,900
-3,029,390
-3,125,540
-3,187,294
-3,270,819
-3,387,946
-3,314,468
-3,275,269
-2,834,512
-3,000,321
-3,122,211
-3,232,403
-3,415,380
-3,324,836
1,258,265
1,891,827
1,646,170
-3,571,000
-3,955,000
-4,022,000
-3,837,000
-4,407,000
-4,611,000
-4,668,000
-4,668,000-4,611,000-4,407,000-3,837,000-4,022,000-3,955,000-3,571,0001,646,1701,891,8271,258,265-3,324,836-3,415,380-3,232,403-3,122,211-3,000,321-2,834,512-3,275,269-3,314,468-3,387,946-3,270,819-3,187,294-3,125,540-3,029,390-2,927,900-3,026,960-3,027,693-3,137,491-3,118,042-3,042,596-2,874,418-2,822,586-2,774,493-2,319,229-2,294,243-2,262,962-2,240,850-2,010,793-1,745,600-1,639,877-1,628,504-1,631,178-1,597,739-1,420,785-1,360,413-1,319,493-1,258,000-1,212,267-1,154,274-272,016-284,763-237,791-133,866-223,815-254,860-231,512-132,452-255,274-253,723-214,254-256,500-259,898-258,974-246,981-238,509-314,550-354,83012,050,000000010,422,00010,308,0009,772,0009,312,0008,708,0008,275,0006,325,0006,027,0005,677,0005,230,0004,579,000-200,0003,875,000-200,0005,65874,92445,96000000000000-14,6660000000000000000
   > Long-term Liabilities 
0
0
0
0
80,273
0
0
0
180,216
0
0
0
359,828
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,534,124
0
2,631,006
0
3,874,592
4,453,966
4,878,629
5,530,074
5,976,848
6,326,813
6,625,252
8,575,222
8,936,770
9,611,586
10,071,933
10,607,627
10,658,242
11,178,523
11,589,701
11,589,207
11,588,456
12,349,931
-13,973
-297,292
-255,594
-261,333
-23,793
519,843
517,565
646,746
636,213
631,797
725,770
622,222
618,441
614,137
710,486
539,551
535,818
485,223
300,000
300,000
300,000
300,000
13,843,634
800,000
800,000
800,000
14,762,041
800,000
791,222
791,264
16,044,878
791,349
791,392
791,437
20,175,525
1,732,410
1,732,570
1,732,726
21,687,679
1,733,043
1,733,211
1,733,364
21,959,370
1,733,694
1,733,865
1,871,386
25,357,718
1,871,869
2,860,733
2,860,811
28,805,961
2,861,417
2,861,728
2,724,149
3,415,380
3,324,836
3,395,723
-1,891,827
-1,646,170
3,571,000
2,726,000
2,726,000
11,286,000
11,886,000
44,800,000
0
044,800,00011,886,00011,286,0002,726,0002,726,0003,571,000-1,646,170-1,891,8273,395,7233,324,8363,415,3802,724,1492,861,7282,861,41728,805,9612,860,8112,860,7331,871,86925,357,7181,871,3861,733,8651,733,69421,959,3701,733,3641,733,2111,733,04321,687,6791,732,7261,732,5701,732,41020,175,525791,437791,392791,34916,044,878791,264791,222800,00014,762,041800,000800,000800,00013,843,634300,000300,000300,000300,000485,223535,818539,551710,486614,137618,441622,222725,770631,797636,213646,746517,565519,843-23,793-261,333-255,594-297,292-13,97312,349,93111,588,45611,589,20711,589,70111,178,52310,658,24210,607,62710,071,9339,611,5868,936,7708,575,2226,625,2526,326,8135,976,8485,530,0744,878,6294,453,9663,874,59202,631,00601,534,124000000000000000359,828000180,21600080,2730000
       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
300,000
300,000
300,000
300,000
0
0
0
0
300,000
300,000
300,000
300,000
800,000
800,000
800,000
800,000
800,000
800,000
791,222
791,264
791,306
791,349
791,392
791,437
1,732,258
1,732,410
1,732,570
1,732,726
1,732,884
1,733,043
1,733,211
1,733,364
1,733,528
1,733,694
1,733,865
1,871,386
1,871,626
1,871,869
2,860,733
2,860,811
2,861,113
2,861,417
2,861,728
2,724,149
2,724,394
2,724,642
2,724,896
2,725,153
2,725,410
2,726,000
2,726,000
0
0
0
0
0
000002,726,0002,726,0002,725,4102,725,1532,724,8962,724,6422,724,3942,724,1492,861,7282,861,4172,861,1132,860,8112,860,7331,871,8691,871,6261,871,3861,733,8651,733,6941,733,5281,733,3641,733,2111,733,0431,732,8841,732,7261,732,5701,732,4101,732,258791,437791,392791,349791,306791,264791,222800,000800,000800,000800,000800,000800,000300,000300,000300,000300,0000000300,000300,000300,000300,000000000000000000000000000000000000000000000000000000000000000
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
219,234
219,326
219,419
219,512
219,604
204,996
205,089
205,182
205,274
205,366
205,459
205,553
205,644
205,736
205,829
205,922
206,013
206,105
206,199
206,292
206,383
206,475
48,789
55,404
55,376
55,986
57,835
58,548
57,670
57,533
10,237
9,233
9,763
8,459
8,908
10,829
11,000
2,000
0
0
0
0
0
000002,00011,00010,8298,9088,4599,7639,23310,23757,53357,67058,54857,83555,98655,37655,40448,789206,475206,383206,292206,199206,105206,013205,922205,829205,736205,644205,553205,459205,366205,274205,182205,089204,996219,604219,512219,419219,326219,2340000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
508,556
12,929
8,329
23,608
161,963
227,757
239,160
246,303
548,826
723,542
1,012,304
1,444,933
2,080,434
2,549,415
3,164,535
3,556,676
4,142,971
4,474,247
5,103,687
5,507,346
5,877,343
6,181,414
8,078,494
8,557,458
9,084,694
9,516,289
9,994,746
10,120,169
10,484,865
10,907,213
10,953,073
10,987,147
10,498,783
10,822,232
11,049,215
9,891,543
11,340,573
11,478,979
11,316,885
10,059,260
11,506,325
11,269,664
11,887,005
10,321,546
10,542,382
10,853,751
10,834,892
10,354,746
10,619,904
10,854,886
10,878,588
11,096,542
11,221,368
11,223,074
11,298,952
11,594,668
12,071,907
12,293,338
12,245,333
12,279,851
12,294,062
12,558,732
12,716,260
12,537,380
12,975,268
12,852,585
13,147,693
14,656,919
14,870,124
15,117,725
16,164,215
15,979,079
14,711,226
14,788,110
14,887,858
11,685,594
15,493,433
15,530,936
15,606,368
13,257,864
18,098,599
18,945,851
20,270,049
20,454,739
20,544,018
21,239,408
21,092,781
21,226,227
21,775,262
21,788,276
22,867,062
16,972,728
24,341,000
25,182,000
25,857,000
0
0
0
0
000025,857,00025,182,00024,341,00016,972,72822,867,06221,788,27621,775,26221,226,22721,092,78121,239,40820,544,01820,454,73920,270,04918,945,85118,098,59913,257,86415,606,36815,530,93615,493,43311,685,59414,887,85814,788,11014,711,22615,979,07916,164,21515,117,72514,870,12414,656,91913,147,69312,852,58512,975,26812,537,38012,716,26012,558,73212,294,06212,279,85112,245,33312,293,33812,071,90711,594,66811,298,95211,223,07411,221,36811,096,54210,878,58810,854,88610,619,90410,354,74610,834,89210,853,75110,542,38210,321,54611,887,00511,269,66411,506,32510,059,26011,316,88511,478,97911,340,5739,891,54311,049,21510,822,23210,498,78310,987,14710,953,07310,907,21310,484,86510,120,1699,994,7469,516,2899,084,6948,557,4588,078,4946,181,4145,877,3435,507,3465,103,6874,474,2474,142,9713,556,6763,164,5352,549,4152,080,4341,444,9331,012,304723,542548,826246,303239,160227,757161,96323,6088,32912,929508,55600000000000000000
> Total Stockholder Equity
335,000
340,700
341,100
348,300
352,213
357,500
379,200
396,200
401,031
418,100
415,500
395,100
398,002
362,700
371,600
361,400
346,514
249,253
254,905
268,426
272,299
275,318
271,652
276,358
1,020,369
1,020,157
1,246,047
1,370,908
1,411,244
1,480,598
1,566,342
1,636,239
1,710,729
2,010,197
2,037,504
2,128,454
2,241,906
2,288,864
2,503,392
2,351,531
2,480,527
2,749,554
3,015,780
3,346,249
3,590,619
3,783,348
3,704,067
3,874,795
4,035,811
4,004,544
3,886,233
3,516,710
3,432,965
3,630,396
4,029,968
4,460,822
4,323,349
4,378,757
4,398,003
4,717,910
4,513,003
4,325,535
4,441,269
4,474,371
4,628,486
4,839,456
5,020,316
5,348,794
5,168,878
5,335,530
5,234,318
5,443,285
5,647,496
5,893,423
6,229,399
6,081,046
6,130,053
6,288,702
6,137,515
6,162,815
6,204,881
6,413,587
6,703,922
7,352,322
8,253,718
8,605,844
8,898,887
8,911,144
9,196,602
9,150,372
9,163,755
9,355,148
9,439,827
10,114,596
10,757,352
11,158,096
11,497,371
11,367,244
11,991,825
12,451,997
13,105,886
13,096,472
13,986,072
13,387,526
13,545,896
12,919,589
12,417,566
11,795,110
12,910,073
13,988,000
14,641,000
15,239,000
18,353,000
19,355,000
20,665,000
22,274,000
22,274,00020,665,00019,355,00018,353,00015,239,00014,641,00013,988,00012,910,07311,795,11012,417,56612,919,58913,545,89613,387,52613,986,07213,096,47213,105,88612,451,99711,991,82511,367,24411,497,37111,158,09610,757,35210,114,5969,439,8279,355,1489,163,7559,150,3729,196,6028,911,1448,898,8878,605,8448,253,7187,352,3226,703,9226,413,5876,204,8816,162,8156,137,5156,288,7026,130,0536,081,0466,229,3995,893,4235,647,4965,443,2855,234,3185,335,5305,168,8785,348,7945,020,3164,839,4564,628,4864,474,3714,441,2694,325,5354,513,0034,717,9104,398,0034,378,7574,323,3494,460,8224,029,9683,630,3963,432,9653,516,7103,886,2334,004,5444,035,8113,874,7953,704,0673,783,3483,590,6193,346,2493,015,7802,749,5542,480,5272,351,5312,503,3922,288,8642,241,9062,128,4542,037,5042,010,1971,710,7291,636,2391,566,3421,480,5981,411,2441,370,9081,246,0471,020,1571,020,369276,358271,652275,318272,299268,426254,905249,253346,514361,400371,600362,700398,002395,100415,500418,100401,031396,200379,200357,500352,213348,300341,100340,700335,000
   Common Stock
0
0
0
0
170
0
0
0
171
0
0
0
171
0
0
200
171
171
172
172
127
127
129
129
135
158
238
276
277
280
280
281
282
336
335
347
349
351
353
355
733
738
739
740
743
737
713
691
673
646
619
602
605
605
610
595
548
527
529
531
534
535
541
544
549
552
556
556
561
561
564
565
565
567
570
571
572
573
576
576
577
579
581
582
582
583
609
610
611
630
633
633
634
636
638
638
638
642
642
642
643
645
647
648
648
651
652
652
654
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,0001,0001,0001,0001,0001,0001,000654652652651648648647645643642642642638638638636634633633630611610609583582582581579577576576573572571570567565565564561561556556552549544541535534531529527548595610605605602619646673691713737743740739738733355353351349347335336282281280280277276238158135129129127127172172171171200001710001710001700000
   Retained Earnings 
-100
1,800
2,800
3,700
5,131
5,300
5,700
8,900
7,170
8,700
11,900
5,300
10,261
-14,700
1,200
-2,600
-22,175
-16,367
-18,919
-16,660
-30,916
-30,916
-17,233
-16,341
-11,610
-7,644
11,582
3,861
47,372
99,858
161,642
244,229
327,963
415,418
519,700
537,729
644,862
760,754
886,746
800,455
901,348
1,030,971
1,168,819
1,354,629
1,593,907
1,794,569
1,993,963
2,193,708
2,428,117
2,617,539
2,809,821
2,836,211
2,693,239
2,894,577
3,046,706
3,321,113
3,605,809
3,816,342
4,053,332
4,194,902
4,422,553
4,441,848
4,533,729
4,696,256
4,833,067
4,954,450
5,167,069
5,351,241
5,354,361
5,605,353
5,776,808
5,886,149
6,042,154
6,219,170
6,421,701
6,644,892
6,854,571
7,132,423
7,242,728
7,317,277
7,370,371
7,519,685
7,725,255
7,972,643
7,996,701
8,238,296
8,412,114
8,359,354
8,562,889
8,849,959
9,083,202
9,300,208
9,426,299
9,864,424
10,322,975
10,705,025
11,021,006
11,132,268
11,420,686
11,829,322
12,362,463
12,790,216
13,454,036
13,842,787
14,455,868
14,641,484
15,035,644
15,042,561
15,892,065
16,597,000
17,258,000
17,971,000
20,295,000
21,405,000
22,664,000
23,642,000
23,642,00022,664,00021,405,00020,295,00017,971,00017,258,00016,597,00015,892,06515,042,56115,035,64414,641,48414,455,86813,842,78713,454,03612,790,21612,362,46311,829,32211,420,68611,132,26811,021,00610,705,02510,322,9759,864,4249,426,2999,300,2089,083,2028,849,9598,562,8898,359,3548,412,1148,238,2967,996,7017,972,6437,725,2557,519,6857,370,3717,317,2777,242,7287,132,4236,854,5716,644,8926,421,7016,219,1706,042,1545,886,1495,776,8085,605,3535,354,3615,351,2415,167,0694,954,4504,833,0674,696,2564,533,7294,441,8484,422,5534,194,9024,053,3323,816,3423,605,8093,321,1133,046,7062,894,5772,693,2392,836,2112,809,8212,617,5392,428,1172,193,7081,993,9631,794,5691,593,9071,354,6291,168,8191,030,971901,348800,455886,746760,754644,862537,729519,700415,418327,963244,229161,64299,85847,3723,86111,582-7,644-11,610-16,341-17,233-30,916-30,916-16,660-18,919-16,367-22,175-2,6001,200-14,70010,2615,30011,9008,7007,1708,9005,7005,3005,1313,7002,8001,800-100
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
110,325
120,109
142,001
150,882
0
0
0
0
227,778
242,492
272,955
283,449
299,517
320,503
353,208
366,408
383,073
399,757
437,533
450,948
467,339
485,943
517,942
516,204
531,687
548,053
1,196,884
1,212,960
1,230,617
1,737,978
1,760,606
1,775,499
1,793,781
1,819,605
1,847,949
1,864,468
1,889,683
1,921,487
1,935,514
1,950,782
0
2,014,741
2,028,919
2,061,906
2,085,075
2,134,241
2,170,661
2,186,599
2,211,444
2,260,000
2,278,000
0
0
0
0
0
000002,278,0002,260,0002,211,4442,186,5992,170,6612,134,2412,085,0752,061,9062,028,9192,014,74101,950,7821,935,5141,921,4871,889,6831,864,4681,847,9491,819,6051,793,7811,775,4991,760,6061,737,9781,230,6171,212,9601,196,884548,053531,687516,204517,942485,943467,339450,948437,533399,757383,073366,408353,208320,503299,517283,449272,955242,492227,7780000150,882142,001120,109110,325000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000-4,407,000-4,403,000-4,377,920-4,372,875-4,361,126-4,037,342-3,761,095-3,396,999-3,007,578-2,694,957-2,500,000-2,495,106-2,494,505-2,489,097-2,406,047-2,403,749-2,401,037-2,388,392-2,382,167-2,280,151-2,266,529-2,084,186-2,077,741-2,053,644-2,051,343-2,039,270-2,034,570-2,031,859-2,028,690-2,019,249-1,941,904-1,940,795-1,934,763-1,727,074-1,562,019-1,358,011-1,104,963-1,096,826-1,094,704-1,093,833-1,091,687-1,067,439-1,025,839-852,742-852,419-845,708-845,472-844,887-823,586-787,362-549,912-291,533-237,917000000000000000000000000000000000000-480-59,802-59,802-59,59700000000000000000
   Other Stockholders Equity 
335,100
338,900
338,300
344,600
346,912
352,200
373,500
387,300
393,690
409,400
403,600
389,800
387,570
377,400
370,400
363,800
368,518
265,449
273,652
284,914
0
306,107
288,756
292,570
1,039,887
1,100,930
1,282,401
1,358,657
1,321,875
1,354,686
1,356,014
1,359,332
1,361,267
1,547,407
1,528,877
1,555,284
1,560,291
1,535,280
1,568,955
1,555,973
1,595,440
1,794,410
1,923,156
1,928,914
1,944,304
1,910,125
1,716,295
1,577,284
1,451,667
1,269,821
1,089,636
977,059
994,585
996,417
1,006,315
917,204
578,336
420,796
-154,089
-190,893
-439,587
-667,253
-681,585
-694,005
-684,053
-675,014
-665,406
-652,135
-798,061
-824,947
-818,732
-810,384
-795,187
-775,033
-751,755
-991,603
-1,178,946
-1,327,317
-1,497,230
-1,489,847
-1,474,565
-1,533,306
-1,510,748
-1,515,655
-1,502,883
-1,491,217
-854,459
-840,684
-847,124
-346,208
-505,923
-504,652
-588,386
-568,787
-553,088
-539,281
-516,364
-567,610
-558,991
-544,324
-526,115
-680,216
-978,659
-1,335,093
-1,676,020
-1,903,101
-2,190,465
-2,186,276
-2,166,476
-2,143,000
-2,129,000
-2,110,000
-2,097,000
-2,060,000
-2,020,000
-1,999,000
-1,999,000-2,020,000-2,060,000-2,097,000-2,110,000-2,129,000-2,143,000-2,166,476-2,186,276-2,190,465-1,903,101-1,676,020-1,335,093-978,659-680,216-526,115-544,324-558,991-567,610-516,364-539,281-553,088-568,787-588,386-504,652-505,923-346,208-847,124-840,684-854,459-1,491,217-1,502,883-1,515,655-1,510,748-1,533,306-1,474,565-1,489,847-1,497,230-1,327,317-1,178,946-991,603-751,755-775,033-795,187-810,384-818,732-824,947-798,061-652,135-665,406-675,014-684,053-694,005-681,585-667,253-439,587-190,893-154,089420,796578,336917,2041,006,315996,417994,585977,0591,089,6361,269,8211,451,6671,577,2841,716,2951,910,1251,944,3041,928,9141,923,1561,794,4101,595,4401,555,9731,568,9551,535,2801,560,2911,555,2841,528,8771,547,4071,361,2671,359,3321,356,0141,354,6861,321,8751,358,6571,282,4011,100,9301,039,887292,570288,756306,1070284,914273,652265,449368,518363,800370,400377,400387,570389,800403,600409,400393,690387,300373,500352,200346,912344,600338,300338,900335,100



5.4. Balance Sheets

Currency in USD. All numbers in thousands.