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

American Coastal Insurance Corp
Buy, Hold or Sell?

Let's analyze American Coastal Insurance Corp together

I guess you are interested in American Coastal Insurance Corp. 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 American Coastal Insurance Corp. 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 American Coastal Insurance Corp

I send you an email if I find something interesting about American Coastal Insurance Corp.

1. Quick Overview

1.1. Quick analysis of American Coastal Insurance Corp (30 sec.)










1.2. What can you expect buying and holding a share of American Coastal Insurance Corp? (30 sec.)

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
75.0%

What is your share worth?

Current worth
$9.70
Expected worth in 1 year
$16.90
How sure are you?
60.0%

+ What do you gain per year?

Total Gains per Share
$7.20
Return On Investment
53.5%

For what price can you sell your share?

Current Price per Share
$13.46
Expected price per share
$11.90 - $14.38
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of American Coastal Insurance Corp (5 min.)




Live pricePrice per Share (EOD)
$13.46
Intrinsic Value Per Share
$-56.18 - $-43.49
Total Value Per Share
$-46.48 - $-33.79

2.2. Growth of American Coastal Insurance Corp (5 min.)




Is American Coastal Insurance Corp growing?

Current yearPrevious yearGrowGrow %
How rich?$467.7m$32.6m$233.2m87.7%

How much money is American Coastal Insurance Corp making?

Current yearPrevious yearGrowGrow %
Making money-$14.5m$178.2k-$14.7m-101.2%
Net Profit Margin21.1%9.4%--

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

2.3. Financial Health of American Coastal Insurance Corp (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 American Coastal Insurance Corp?

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

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

Speculation

The Price per Share of American Coastal Insurance Corp is $13.46. 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 American Coastal Insurance Corp.
  • 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 American Coastal Insurance Corp, 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 $9.70. Based on the TTM, the Book Value Change Per Share is $1.80 per quarter. Based on the YOY, the Book Value Change Per Share is $0.21 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of American Coastal Insurance Corp.

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-2.39-17.8%-0.31-2.3%1.259.3%-0.16-1.2%-0.06-0.5%
Usd Book Value Change Per Share5.1938.5%1.8013.4%0.211.5%-0.07-0.5%0.141.1%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.030.2%0.030.2%
Usd Total Gains Per Share5.1938.5%1.8013.4%0.211.5%-0.04-0.3%0.181.3%
Usd Price Per Share11.27-10.49-3.93-6.28-11.76-
Price to Earnings Ratio-1.18-4.80-2.17--1.68-40.09-
Price-to-Total Gains Ratio2.17-14.47-8.67--3.63-80.75-
Price to Book Ratio1.16-2.19-1.58-1.17-1.86-
Price-to-Total Gains Ratio2.17-14.47-8.67--3.63-80.75-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share13.46
Number of shares74
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.03
Usd Book Value Change Per Share1.80-0.07
Usd Total Gains Per Share1.80-0.04
Gains per Quarter (74 shares)133.19-3.30
Gains per Year (74 shares)532.76-13.20
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
105335238-21-23
201066105616-42-36
301598158924-63-49
402131212232-85-62
502664265540-106-75
603197318848-127-88
703729372155-148-101
804262425463-169-114
904795478771-190-127
1005328532079-211-140

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 Share3.01.00.075.0%6.06.00.050.0%7.013.00.035.0%21.019.00.052.5%48.022.00.068.6%
Book Value Change Per Share4.00.00.0100.0%7.05.00.058.3%8.012.00.040.0%23.017.00.057.5%48.022.00.068.6%
Dividend per Share0.00.04.00.0%2.00.010.016.7%10.00.010.050.0%30.00.010.075.0%53.00.017.075.7%
Total Gains per Share4.00.00.0100.0%7.05.00.058.3%8.012.00.040.0%24.016.00.060.0%49.021.00.070.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of American Coastal Insurance Corp 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--5.1871.800+188%0.209+2387%-0.071+101%0.143+3522%
Book Value Per Share--9.7025.471+77%0.676+1334%5.804+67%6.923+40%
Current Ratio--6.0325.383+12%9.678-38%11.849-49%9.773-38%
Debt To Asset Ratio--0.2820.606-53%0.957-71%0.832-66%0.782-64%
Debt To Equity Ratio--0.3931.979-80%9.349-96%7.941-95%5.401-93%
Dividend Per Share----0%-0%0.027-100%0.033-100%
Eps---2.392-0.307-87%1.255-291%-0.159-93%-0.062-97%
Free Cash Flow Per Share---2.4230.923-363%-1.350-44%-0.612-75%-0.108-96%
Free Cash Flow To Equity Per Share--2.9312.459+19%-1.355+146%-0.360+112%0.108+2603%
Gross Profit Margin--1.0000.973+3%1.0010%1.025-2%1.015-2%
Intrinsic Value_10Y_max---43.493--------
Intrinsic Value_10Y_min---56.183--------
Intrinsic Value_1Y_max---1.001--------
Intrinsic Value_1Y_min---3.103--------
Intrinsic Value_3Y_max---5.566--------
Intrinsic Value_3Y_min---11.568--------
Intrinsic Value_5Y_max---13.216--------
Intrinsic Value_5Y_min---22.426--------
Market Cap648839300.000+16%543270350.000510981981.038+6%189204625.000+187%303549886.333+79%567603324.416-4%
Net Profit Margin---0.211-100%0.094-100%-0.0560%-0.0170%
Operating Margin---0.315-100%0.096-100%-0.0230%-0.0170%
Operating Ratio---0.285-100%-0.6860%-0.2940%-0.3700%
Pb Ratio1.387+16%1.1622.192-47%1.576-26%1.1650%1.864-38%
Pe Ratio-1.407-19%-1.1784.797-125%2.170-154%-1.684+43%40.091-103%
Price Per Share13.460+16%11.27010.493+7%3.925+187%6.276+80%11.764-4%
Price To Free Cash Flow Ratio-1.389-19%-1.1630.813-243%0.234-598%0.623-287%2.159-154%
Price To Total Gains Ratio2.595+16%2.17314.467-85%8.671-75%-3.634+267%80.753-97%
Quick Ratio--5.78711.126-48%11.410-49%13837.110-100%6924.934-100%
Return On Assets---0.177-0.024-87%0.026-790%-0.006-97%-0.001-99%
Return On Equity---0.2470.010-2615%0.864-129%0.083-398%0.046-639%
Total Gains Per Share--5.1871.800+188%0.209+2387%-0.045+101%0.176+2850%
Usd Book Value--467700000.000265882500.000+76%32604000.000+1334%280187000.000+67%333954850.000+40%
Usd Book Value Change Per Share--5.1871.800+188%0.209+2387%-0.071+101%0.143+3522%
Usd Book Value Per Share--9.7025.471+77%0.676+1334%5.804+67%6.923+40%
Usd Dividend Per Share----0%-0%0.027-100%0.033-100%
Usd Eps---2.392-0.307-87%1.255-291%-0.159-93%-0.062-97%
Usd Free Cash Flow---116800000.00045743000.000-355%-65096750.000-44%-29240950.000-75%-5067275.000-96%
Usd Free Cash Flow Per Share---2.4230.923-363%-1.350-44%-0.612-75%-0.108-96%
Usd Free Cash Flow To Equity Per Share--2.9312.459+19%-1.355+146%-0.360+112%0.108+2603%
Usd Market Cap648839300.000+16%543270350.000510981981.038+6%189204625.000+187%303549886.333+79%567603324.416-4%
Usd Price Per Share13.460+16%11.27010.493+7%3.925+187%6.276+80%11.764-4%
Usd Profit---115300000.000-14590750.000-87%178250.000-64784%-19663300.000-83%-9002350.000-92%
Usd Revenue---50018500.000-100%88882750.000-100%129457800.000-100%137778625.000-100%
Usd Total Gains Per Share--5.1871.800+188%0.209+2387%-0.045+101%0.176+2850%
 EOD+6 -2MRQTTM+20 -14YOY+17 -165Y+17 -1610Y+15 -18

3.3 Fundamental Score

Let's check the fundamental score of American Coastal Insurance Corp based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-1.407
Price to Book Ratio (EOD)Between0-11.387
Net Profit Margin (MRQ)Greater than00.000
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than15.787
Current Ratio (MRQ)Greater than16.032
Debt to Asset Ratio (MRQ)Less than10.282
Debt to Equity Ratio (MRQ)Less than10.393
Return on Equity (MRQ)Greater than0.15-0.247
Return on Assets (MRQ)Greater than0.05-0.177
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of American Coastal Insurance Corp based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5058.534
Ma 20Greater thanMa 5013.172
Ma 50Greater thanMa 10011.873
Ma 100Greater thanMa 20011.576
OpenGreater thanClose13.750
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About American Coastal Insurance Corp

American Coastal Insurance Corporation, through its subsidiaries, primarily engages in the commercial and personal property, and casualty insurance business in the United States. The company offers structure, content, and liability coverage for standard single-family homeowners, renters, and condominium unit owners. It also provides commercial multi-peril property insurance for residential condominium associations and apartments, as well as loss or damage to buildings, inventory, and equipment caused by fire, wind, hail, water, theft, and vandalism. In addition, the company offers equipment breakdown, identity theft, and cyber security policies. The company markets and distributes its products through a network of independent agencies. The company was formerly known as United Insurance Holdings Corp. and changed its name to American Coastal Insurance Corporation in August 2023. American Coastal Insurance Corporation was founded in 1999 and is based in Saint Petersburg, Florida.

Fundamental data was last updated by Penke on 2024-11-16 06:44:02.

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 very inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is 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 American Coastal Insurance Corp earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare American Coastal Insurance Corp to the Insurance - Property & Casualty industry mean.
  • A Net Profit Margin of 0.0% means that $0.00 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of American Coastal Insurance Corp:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM21.1%-21.1%
TTM21.1%YOY9.4%+11.8%
TTM21.1%5Y-5.6%+26.8%
5Y-5.6%10Y-1.7%-3.9%
4.3.1.2. Return on Assets

Shows how efficient American Coastal Insurance Corp is using its assets to generate profit.

  • Above 5% is considered healthy but always compare American Coastal Insurance Corp to the Insurance - Property & Casualty industry mean.
  • -17.7% Return on Assets means that American Coastal Insurance Corp generated $-0.18 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of American Coastal Insurance Corp:

  • The MRQ is -17.7%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -2.4%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-17.7%TTM-2.4%-15.3%
TTM-2.4%YOY2.6%-4.9%
TTM-2.4%5Y-0.6%-1.8%
5Y-0.6%10Y-0.1%-0.4%
4.3.1.3. Return on Equity

Shows how efficient American Coastal Insurance Corp is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare American Coastal Insurance Corp to the Insurance - Property & Casualty industry mean.
  • -24.7% Return on Equity means American Coastal Insurance Corp generated $-0.25 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of American Coastal Insurance Corp:

  • The MRQ is -24.7%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is 1.0%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-24.7%TTM1.0%-25.6%
TTM1.0%YOY86.4%-85.4%
TTM1.0%5Y8.3%-7.3%
5Y8.3%10Y4.6%+3.7%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of American Coastal Insurance Corp.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient American Coastal Insurance Corp is operating .

  • Measures how much profit American Coastal Insurance Corp 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 American Coastal Insurance Corp to the Insurance - Property & Casualty industry mean.
  • An Operating Margin of 0.0% means the company generated $0.00  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of American Coastal Insurance Corp:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM31.5%-31.5%
TTM31.5%YOY9.6%+21.8%
TTM31.5%5Y-2.3%+33.8%
5Y-2.3%10Y-1.7%-0.6%
4.3.2.2. Operating Ratio

Measures how efficient American Coastal Insurance Corp is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Insurance - Property & Casualty industry mean).
  • An Operation Ratio of 0.00 means that the operating costs are $0.00 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of American Coastal Insurance Corp:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM0.285-0.285
TTM0.285YOY-0.686+0.971
TTM0.2855Y-0.294+0.579
5Y-0.29410Y-0.370+0.076
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of American Coastal Insurance Corp.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if American Coastal Insurance Corp is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Insurance - Property & Casualty industry mean).
  • A Current Ratio of 6.03 means the company has $6.03 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of American Coastal Insurance Corp:

  • The MRQ is 6.032. The company is very able to pay all its short-term debts. +2
  • The TTM is 5.383. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ6.032TTM5.383+0.649
TTM5.383YOY9.678-4.295
TTM5.3835Y11.849-6.466
5Y11.84910Y9.773+2.076
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare American Coastal Insurance Corp to the Insurance - Property & Casualty industry mean.
  • A Quick Ratio of 5.79 means the company can pay off $5.79 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of American Coastal Insurance Corp:

  • The MRQ is 5.787. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 11.126. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ5.787TTM11.126-5.339
TTM11.126YOY11.410-0.285
TTM11.1265Y13,837.110-13,825.984
5Y13,837.11010Y6,924.934+6,912.176
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of American Coastal Insurance Corp.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of American Coastal Insurance Corp assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare American Coastal Insurance Corp to Insurance - Property & Casualty industry mean.
  • A Debt to Asset Ratio of 0.28 means that American Coastal Insurance Corp assets are financed with 28.2% credit (debt) and the remaining percentage (100% - 28.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of American Coastal Insurance Corp:

  • The MRQ is 0.282. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.606. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.282TTM0.606-0.324
TTM0.606YOY0.957-0.351
TTM0.6065Y0.832-0.226
5Y0.83210Y0.782+0.050
4.5.4.2. Debt to Equity Ratio

Measures if American Coastal Insurance Corp is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare American Coastal Insurance Corp to the Insurance - Property & Casualty industry mean.
  • A Debt to Equity ratio of 39.3% means that company has $0.39 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of American Coastal Insurance Corp:

  • The MRQ is 0.393. The company is very able to pay all its debts with equity. +2
  • The TTM is 1.979. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ0.393TTM1.979-1.586
TTM1.979YOY9.349-7.370
TTM1.9795Y7.941-5.962
5Y7.94110Y5.401+2.540
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 American Coastal Insurance Corp generates.

  • Above 15 is considered overpriced but always compare American Coastal Insurance Corp to the Insurance - Property & Casualty industry mean.
  • A PE ratio of -1.18 means the investor is paying $-1.18 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of American Coastal Insurance Corp:

  • The EOD is -1.407. Based on the earnings, the company is expensive. -2
  • The MRQ is -1.178. Based on the earnings, the company is expensive. -2
  • The TTM is 4.797. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-1.407MRQ-1.178-0.229
MRQ-1.178TTM4.797-5.975
TTM4.797YOY2.170+2.626
TTM4.7975Y-1.684+6.481
5Y-1.68410Y40.091-41.775
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 American Coastal Insurance Corp:

  • The EOD is -1.389. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -1.163. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 0.813. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-1.389MRQ-1.163-0.226
MRQ-1.163TTM0.813-1.976
TTM0.813YOY0.234+0.579
TTM0.8135Y0.623+0.190
5Y0.62310Y2.159-1.537
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 American Coastal Insurance Corp is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Insurance - Property & Casualty industry mean).
  • A PB ratio of 1.16 means the investor is paying $1.16 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of American Coastal Insurance Corp:

  • The EOD is 1.387. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.162. Based on the equity, the company is underpriced. +1
  • The TTM is 2.192. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.387MRQ1.162+0.226
MRQ1.162TTM2.192-1.030
TTM2.192YOY1.576+0.615
TTM2.1925Y1.165+1.026
5Y1.16510Y1.864-0.698
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 American Coastal Insurance Corp.

4.8.1. Institutions holding American Coastal Insurance Corp

Institutions are holding 25.733% of the shares of American Coastal Insurance Corp.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc3.50710.0004168852129736321.3752
2024-06-30Vanguard Group Inc2.50040.0002120385328744131.3659
2024-06-30Tieton Capital Management, LLC2.07895.86551000921-14305-1.409
2024-06-30Empyrean Capital Partners, LP1.19430.3557575000-175000-23.3333
2024-06-30Geode Capital Management, LLC1.1260.00055421059427921.0526
2024-06-30State Street Corp0.8720.0002419828327648.4648
2024-06-30Marshall Wace Asset Management Ltd0.870.005941884711519537.9365
2024-06-30Nuveen Asset Management, LLC0.59180.0009284905-169481-37.2989
2024-06-30Scion Asset Management, LLC0.52325.063125189200
2024-06-30Morgan Stanley - Brokerage Accounts0.50140.00012413827544445.4652
2024-06-30American Century Companies Inc0.46090.0014221895189981595.2905
2024-06-30Millennium Management LLC0.43360.0012087445849538.932
2024-06-30GSA Capital Partners LLP0.40990.1455197345133139207.3622
2024-06-30Northern Trust Corp0.35820.0003172458-1829-1.0494
2024-06-30Jane Street Group LLC0.34230.00041647875323047.7155
2024-06-30Westwood Holdings Group Inc0.31310.0074150735-124999-45.3332
2024-06-30Dimensional Fund Advisors, Inc.0.28570.000413754983771155.7719
2024-06-30Susquehanna International Group, LLP0.26360.0003126929-42074-24.8954
2024-06-30Ancora Advisors LLC0.2540.032122284-21666-15.0511
2024-06-30Goldman Sachs Group Inc0.25240.000212153763106108.0009
Total 17.138811.48148251517+934854+11.3%

4.9.2. Funds holding American Coastal Insurance Corp

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Tieton Small Cap Value2.07645.81771000921-14305-1.409
2024-09-30Vanguard Total Stock Mkt Idx Inv1.89470.000691331900
2024-10-31iShares Russell 2000 ETF1.39270.012671352-1512-0.2247
2024-09-30Quantex Multi Asset Fund CHF I1.30691.2439630000500008.6207
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr0.66280.003331948400
2024-10-31Avantis US Small Cap Value ETF0.58630.024528261900
2024-08-31Fidelity Small Cap Index0.51290.0102247258-6366-2.51
2024-09-30Pleiades Small Cap Equity A0.50980.272124575000
2024-08-31CREF Stock R10.38990.0016187951-18839-9.1102
2024-09-30Fidelity Extended Market Index0.29650.00391429151400110.8607
2024-10-31iShares Russell 2000 Value ETF0.28260.013413623800
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.27510.0036132600-5000-3.6337
2024-09-30City Different Focused Global Equity0.25659.65861236543799344.3527
2024-09-30Vanguard Russell 2000 ETF0.22940.011105971330013.6695
2024-10-31iShares Russell 2000 Growth ETF0.19540.00969420900
2024-09-30Ancora Micro Cap0.1882.3629061900
2024-06-30Acuitas US Microcap Institutional0.17651.0871851001133015.3585
2024-07-31Quantex Funds Spectravest R0.1662.50048000000
2024-10-31First Trust Dow Jones Sel MicroCap ETF0.16030.55977728200
2024-10-31State St Russell Sm Cap® Indx SL Cl I0.15290.00937370000
Total 11.711623.60355645568+80602+1.4%

5.3. Insider Transactions

Insiders are holding 50.034% of the shares of American Coastal Insurance Corp.

DateOwnerTypeAmountPricePost Transaction AmountLink
2022-12-28Alec Poitevint IiBUY9440.8568944
2022-12-22Christopher GriffithBUY250000.9752662
2022-12-21Kent G WhittemoreBUY200000.72354267
2022-12-19Brad MartzBUY200000.53130923
2022-12-19William H Hood IiiBUY475170.53178137
2022-12-16Christopher GriffithBUY200000.5727662
2022-12-15Sherrill W HudsonSELL350000.52158403
2022-12-12William H Hood IiiBUY103960.44742036
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 Liabilities  -88,73513,134-75,60116,401-59,200-11,333-70,533130,13359,600
Income before Tax  17,4762,11019,58611,62831,214-6,32724,887-140,087-115,200
Net Income  10,5683,71614,2849,31523,599-4,54519,054-134,354-115,300
EBITDA  15,7637,85323,61612,40236,018-5,84330,175-152,275-122,100
Income Tax Expense  3,103-6232,4805,1357,615-1,8015,814-5,914-100



5.2. Latest Balance Sheet

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

Summary
Total Assets651,500
Total Liabilities183,800
Total Stockholder Equity467,700
 As reported
Total Liabilities 183,800
Total Stockholder Equity+ 467,700
Total Assets = 651,500

Assets

Total Assets651,500
Total Current Assets523,000
Long-term Assets128,500
Total Current Assets
Cash And Cash Equivalents 501,700
Other Current Assets 21,300
Total Current Assets  (as reported)523,000
Total Current Assets  (calculated)523,000
+/-0
Long-term Assets
Property Plant Equipment 120,500
Intangible Assets 400
Long-term Assets Other 7,600
Long-term Assets  (as reported)128,500
Long-term Assets  (calculated)128,500
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities86,700
Long-term Liabilities97,100
Total Stockholder Equity467,700
Total Current Liabilities
Short-term Debt 3,600
Accounts payable 23,500
Other Current Liabilities 59,600
Total Current Liabilities  (as reported)86,700
Total Current Liabilities  (calculated)86,700
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)97,100
Long-term Liabilities  (calculated)0
+/- 97,100
Total Stockholder Equity
Retained Earnings -1,487,500
Accumulated Other Comprehensive Income -100
Other Stockholders Equity 1,955,300
Total Stockholder Equity (as reported)467,700
Total Stockholder Equity (calculated)467,700
+/-0
Other
Cash and Short Term Investments 501,700
Common Stock Shares Outstanding 39,752
Liabilities and Stockholders Equity 651,500
Net Debt -423,200
Net Working Capital 436,300
Short Long Term Debt Total 78,500



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-30
> Total Assets 
188
188
37,878
37,866
37,889
242,725
233,121
233,814
333,442
303,832
247,758
232,389
297,865
262,423
213,621
219,642
320,288
286,133
240,215
241,338
366,029
336,895
313,614
327,783
467,139
447,915
441,230
484,885
636,865
612,670
584,169
603,595
789,701
780,680
740,021
740,852
996,760
974,415
994,285
950,885
1,821,271
2,183,222
2,059,921
2,066,393
2,317,662
2,322,229
2,321,428
2,224,296
2,703,729
2,754,671
2,467,218
2,331,759
2,830,432
3,064,787
2,848,941
2,803,324
3,148,672
3,328,586
2,698,573
2,429,455
2,494,054
2,942,127
2,839,352
1,445,386
1,442,805
1,149,690
572,684
682,461
843,997
651,500
651,500843,997682,461572,6841,149,6901,442,8051,445,3862,839,3522,942,1272,494,0542,429,4552,698,5733,328,5863,148,6722,803,3242,848,9413,064,7872,830,4322,331,7592,467,2182,754,6712,703,7292,224,2962,321,4282,322,2292,317,6622,066,3932,059,9212,183,2221,821,271950,885994,285974,415996,760740,852740,021780,680789,701603,595584,169612,670636,865484,885441,230447,915467,139327,783313,614336,895366,029241,338240,215286,133320,288219,642213,621262,423297,865232,389247,758303,832333,442233,814233,121242,72537,88937,86637,878188188
   > Total Current Assets 
59
47
71
55
46
57,130
41,905
58,050
116,003
74,823
36,235
47,238
34,030
46,799
79,469
57,686
61,805
61,713
52,844
72,504
110,068
108,297
242,511
280,260
324,046
331,099
352,016
422,299
464,373
472,256
476,455
508,352
555,692
576,236
576,421
621,822
702,631
725,089
742,246
738,787
1,200,858
1,628,216
747,324
1,579,763
1,544,102
1,589,311
1,696,838
1,759,567
1,874,670
2,031,141
1,737,034
1,697,173
1,845,015
146
1,390
842
549
2,488,145
1,951,912
1,808,300
1,669,933
2,265,694
2,324,685
1,143,789
903,095
735,717
228,404
374,517
368,561
523,000
523,000368,561374,517228,404735,717903,0951,143,7892,324,6852,265,6941,669,9331,808,3001,951,9122,488,1455498421,3901461,845,0151,697,1731,737,0342,031,1411,874,6701,759,5671,696,8381,589,3111,544,1021,579,763747,3241,628,2161,200,858738,787742,246725,089702,631621,822576,421576,236555,692508,352476,455472,256464,373422,299352,016331,099324,046280,260242,511108,297110,06872,50452,84461,71361,80557,68679,46946,79934,03047,23836,23574,823116,00358,05041,90557,1304655714759
       Cash And Cash Equivalents 
59
47
71
55
46
34,667
31,689
47,241
100,908
64,461
27,086
39,171
22,387
38,323
71,644
47,112
46,960
49,703
41,639
58,254
92,130
90,892
71,205
64,906
50,815
54,318
34,888
57,146
79,738
83,318
61,391
68,802
105,752
84,341
84,786
126,409
136,209
139,556
150,688
124,219
254,171
280,268
139,160
216,703
208,675
240,950
112,679
68,625
276,068
270,563
215,469
218,355
229,631
323,314
239,420
228,454
276,382
188,275
212,024
257,871
283,785
180,947
229,893
92,586
27,767
111,061
171,832
305,709
261,589
501,700
501,700261,589305,709171,832111,06127,76792,586229,893180,947283,785257,871212,024188,275276,382228,454239,420323,314229,631218,355215,469270,563276,06868,625112,679240,950208,675216,703139,160280,268254,171124,219150,688139,556136,209126,40984,78684,341105,75268,80261,39183,31879,73857,14634,88854,31850,81564,90671,20590,89292,13058,25441,63949,70346,96047,11271,64438,32322,38739,17127,08664,461100,90847,24131,68934,6674655714759
       Short-term Investments 
0
0
300
0
0
10,300
300
300
300
300
300
300
300
300
300
300
300
300
300
300
300
300
151,880
193,266
241,663
245,521
288,626
337,514
347,103
351,296
381,627
404,231
396,159
442,702
447,504
454,729
499,156
526,106
528,647
541,106
783,462
788,581
137,115
787,145
848,882
836,390
862,345
943,554
962,977
1,025,841
884,861
873,786
1,015,291
1,026,438
940,011
875,275
841,105
884,940
663,602
561,728
527,091
492,251
376,463
210,733
160,863
153,857
7,194
12,284
49,377
0
049,37712,2847,194153,857160,863210,733376,463492,251527,091561,728663,602884,940841,105875,275940,0111,026,4381,015,291873,786884,8611,025,841962,977943,554862,345836,390848,882787,145137,115788,581783,462541,106528,647526,106499,156454,729447,504442,702396,159404,231381,627351,296347,103337,514288,626245,521241,663193,266151,88030030030030030030030030030030030030030030030030010,3000030000
       Net Receivables 
0
0
9,966
0
0
12,163
10,216
10,809
15,095
10,362
9,149
8,067
11,643
8,476
7,825
10,574
14,845
12,010
11,205
14,250
17,938
17,405
19,426
22,088
31,568
31,260
28,502
27,639
37,532
37,642
33,437
35,319
53,781
49,193
44,131
40,684
67,266
59,427
62,911
73,462
163,225
559,367
471,049
575,915
486,545
511,971
721,814
747,388
635,625
734,737
636,704
605,032
600,093
879,246
908,495
1,034,772
1,024,092
1,414,930
1,076,286
988,701
859,057
1,592,496
1,718,329
840,470
714,465
470,799
388,376
311,080
259,309
0
0259,309311,080388,376470,799714,465840,4701,718,3291,592,496859,057988,7011,076,2861,414,9301,024,0921,034,772908,495879,246600,093605,032636,704734,737635,625747,388721,814511,971486,545575,915471,049559,367163,22573,46262,91159,42767,26640,68444,13149,19353,78135,31933,43737,64237,53227,63928,50231,26031,56822,08819,42617,40517,93814,25011,20512,01014,84510,5747,8258,47611,6438,0679,14910,36215,09510,80910,21612,163009,96600
       Other Current Assets 
0
0
71,203
54,987
45,580
-22,463
-10,216
-10,809
-15,095
-10,362
-9,149
-8,067
-11,643
-8,476
-79,397
-57,639
-61,758
-61,663
-52,802
-72,446
-109,976
-108,206
-242,440
-280,195
-323,995
-331,045
-351,981
-422,242
-464,293
-472,173
-476,394
-512,886
-558,717
-579,188
-581,546
-621,696
-702,495
-724,949
-742,095
-738,663
-1,200,604
-1,627,936
-1,305,580
-1,579,546
-1,543,893
-1,589,070
-1,584,159
-1,819,680
-1,874,394
-1,926,241
-1,521,565
-393,005
-1,615,384
-1,905,684
-499,635
397
252
354,848
364,543
404,774
446,135
296,864
394,009
199,211
140,279
161,836
228,404
374,517
368,561
21,300
21,300368,561374,517228,404161,836140,279199,211394,009296,864446,135404,774364,543354,848252397-499,635-1,905,684-1,615,384-393,005-1,521,565-1,926,241-1,874,394-1,819,680-1,584,159-1,589,070-1,543,893-1,579,546-1,305,580-1,627,936-1,200,604-738,663-742,095-724,949-702,495-621,696-581,546-579,188-558,717-512,886-476,394-472,173-464,293-422,242-351,981-331,045-323,995-280,195-242,440-108,206-109,976-72,446-52,802-61,663-61,758-57,639-79,397-8,476-11,643-8,067-9,149-10,362-15,095-10,809-10,216-22,46345,58054,98771,20300
   > Long-term Assets 
0
0
113,590
0
0
122,997
127,444
126,291
96,416
131,429
134,249
120,177
135,653
106,428
54,298
96,453
131,223
135,580
123,959
126,266
127,071
128,199
153,281
193,566
241,963
245,821
291,334
337,814
347,403
351,596
389,649
424,260
415,762
465,277
473,262
476,095
532,999
557,666
560,761
581,380
927,712
922,713
1,127,253
990,348
1,057,095
1,051,826
1,064,856
1,066,149
1,086,335
1,155,163
1,133,323
1,118,642
1,281,186
1,193,688
1,076,618
500,157
500,222
1,038,518
824,541
720,220
682,329
630,871
507,320
316,266
235,759
227,378
344,280
307,944
475,436
128,500
128,500475,436307,944344,280227,378235,759316,266507,320630,871682,329720,220824,5411,038,518500,222500,1571,076,6181,193,6881,281,1861,118,6421,133,3231,155,1631,086,3351,066,1491,064,8561,051,8261,057,095990,3481,127,253922,713927,712581,380560,761557,666532,999476,095473,262465,277415,762424,260389,649351,596347,403337,814291,334245,821241,963193,566153,281128,199127,071126,266123,959135,580131,22396,45354,298106,428135,653120,177134,249131,42996,416126,291127,444122,99700113,59000
       Property Plant Equipment 
0
0
108
0
0
295
294
274
255
249
322
322
0
0
296
0
0
0
223
0
0
0
548
548
0
0
592
0
0
0
8,022
10,189
12,276
15,343
17,135
17,953
18,299
18,041
17,860
17,453
19,623
19,344
17,291
17,557
17,742
16,583
17,137
19,564
21,592
28,874
32,728
34,955
37,949
34,880
34,187
32,949
32,490
31,940
31,561
28,477
27,890
26,709
19,591
18,118
4,474
3,910
4,251
10,448
9,159
120,500
120,5009,15910,4484,2513,9104,47418,11819,59126,70927,89028,47731,56131,94032,49032,94934,18734,88037,94934,95532,72828,87421,59219,56417,13716,58317,74217,55717,29119,34419,62317,45317,86018,04118,29917,95317,13515,34312,27610,1898,02200059200548548000223000296003223222492552742942950010800
       Goodwill 
0
0
0
0
0
0
1,232
1,232
1,204
1,192
1,203
0
0
0
0
0
0
0
0
0
0
0
553
0
0
0
1,816
0
0
0
0
5,237
4,196
4,196
3,413
3,413
15,544
13,519
14,254
14,254
59,679
59,679
73,045
73,045
73,045
73,045
73,045
73,045
73,045
73,045
73,045
73,045
73,045
73,045
73,045
73,045
73,045
73,045
73,045
73,045
73,045
59,476
59,476
59,476
59,476
59,476
59,476
59,476
59,476
0
059,47659,47659,47659,47659,47659,47659,47659,47673,04573,04573,04573,04573,04573,04573,04573,04573,04573,04573,04573,04573,04573,04573,04573,04573,04573,04573,04559,67959,67914,25414,25413,51915,5443,4133,4134,1964,1965,23700001,816000553000000000001,2031,1921,2041,2321,232000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
132,452
136,784
125,245
127,491
128,354
129,299
152,940
194,434
243,484
247,221
290,678
339,313
349,228
353,443
383,866
411,056
401,874
448,303
455,629
457,494
502,795
529,514
532,382
544,751
788,604
793,810
860,108
897,932
946,650
943,583
957,853
962,040
981,531
1,041,902
1,017,624
1,000,744
1,164,119
1,106,970
999,731
941,031
872,281
945,981
701,560
601,135
564,643
528,746
415,483
435,173
160,863
153,857
180,703
184,530
279,875
0
0279,875184,530180,703153,857160,863435,173415,483528,746564,643601,135701,560945,981872,281941,031999,7311,106,9701,164,1191,000,7441,017,6241,041,902981,531962,040957,853943,583946,650897,932860,108793,810788,604544,751532,382529,514502,795457,494455,629448,303401,874411,056383,866353,443349,228339,313290,678247,221243,484194,434152,940129,299128,354127,491125,245136,784132,4520000000000000000
       Intangible Assets 
0
0
0
0
0
0
1,232
1,232
1,204
1,192
1,203
1,203
0
0
1,214
0
0
0
872
0
0
16,952
553
18,480
25,914
26,297
1,816
25,123
33,581
33,764
31,925
31,791
43,163
46,928
46,732
45,375
58,786
64,896
12,371
8,567
64,948
55,109
45,271
35,446
34,081
32,716
31,351
29,986
28,721
27,403
26,079
24,941
23,898
22,855
21,930
20,887
19,998
19,186
18,375
17,563
16,751
15,940
12,770
11,758
10,946
10,135
9,323
8,511
7,127
400
4007,1278,5119,32310,13510,94611,75812,77015,94016,75117,56318,37519,18619,99820,88721,93022,85523,89824,94126,07927,40328,72129,98631,35132,71634,08135,44645,27155,10964,9488,56712,37164,89658,78645,37546,73246,92843,16331,79131,92533,76433,58125,1231,81626,29725,91418,48055316,952008720001,214001,2031,2031,1921,2041,2321,232000000
       Other Assets 
0
188
-75,783
0
0
62,598
63,772
49,473
121,023
97,580
77,274
64,974
128,182
109,196
79,854
65,503
127,260
88,840
63,412
42,568
128,890
100,399
-82,178
-146,043
-98,870
-129,005
-202,120
-275,228
-174,911
-211,182
-281,935
-329,017
-181,753
-260,833
-309,662
-357,065
-238,870
-308,340
-308,722
-369,282
-307,299
-367,707
185,344
-503,718
-283,535
-318,908
-440,266
-601,420
-257,276
-431,633
-403,139
-484,056
-295,769
1,870,953
1,770,933
2,302,324
2,647,901
-198,077
-77,880
-99,065
141,792
45,562
7,347
-14,669
303,951
186,595
0
0
0
0
0000186,595303,951-14,6697,34745,562141,792-99,065-77,880-198,0772,647,9012,302,3241,770,9331,870,953-295,769-484,056-403,139-431,633-257,276-601,420-440,266-318,908-283,535-503,718185,344-367,707-307,299-369,282-308,722-308,340-238,870-357,065-309,662-260,833-181,753-329,017-281,935-211,182-174,911-275,228-202,120-129,005-98,870-146,043-82,178100,399128,89042,56863,41288,840127,26065,50379,854109,196128,18264,97477,27497,580121,02349,47363,77262,59800-75,7831880
> Total Liabilities 
100
100
174
416
310
207,828
190,194
186,896
283,472
106,337
199,687
52,228
103,621
71,983
168,328
173,264
273,650
234,345
185,226
181,779
302,908
271,902
225,628
232,081
370,207
347,051
333,643
311,231
452,474
421,088
380,406
385,843
570,244
553,497
500,810
495,660
737,604
714,940
752,958
703,778
1,291,809
1,682,006
1,522,796
1,531,313
1,772,928
1,773,351
1,781,059
1,665,335
2,141,241
2,218,153
1,943,353
1,825,602
2,280,915
2,589,389
2,431,342
2,423,386
2,788,250
2,987,930
2,366,616
2,152,576
2,327,082
2,861,693
3,019,535
1,361,898
1,336,343
1,029,041
403,919
478,469
620,924
183,800
183,800620,924478,469403,9191,029,0411,336,3431,361,8983,019,5352,861,6932,327,0822,152,5762,366,6162,987,9302,788,2502,423,3862,431,3422,589,3892,280,9151,825,6021,943,3532,218,1532,141,2411,665,3351,781,0591,773,3511,772,9281,531,3131,522,7961,682,0061,291,809703,778752,958714,940737,604495,660500,810553,497570,244385,843380,406421,088452,474311,231333,643347,051370,207232,081225,628271,902302,908181,779185,226234,345273,650173,264168,32871,983103,62152,228199,687106,337283,472186,896190,194207,828310416174100100
   > Total Current Liabilities 
100
100
174
416
310
34,988
21,315
14,307
90,490
106,337
33,666
52,228
103,621
71,983
16,158
604
86,043
55,665
16,571
337
106,263
72,679
41,945
16,257
129,361
84,817
54,189
20,784
133,313
95,460
45,254
24,838
164,970
118,440
64,542
38,253
170,426
122,536
99,891
56,960
332,011
241,768
195,711
137,483
430,568
349,273
246,320
180,268
524,368
401,195
244,723
182,896
548,868
437,368
11
4,286
7,857
408,676
324,883
270,245
506,249
276,926
134,399
123,490
233,846
88,735
29,436
60,912
231,527
86,700
86,700231,52760,91229,43688,735233,846123,490134,399276,926506,249270,245324,883408,6767,8574,28611437,368548,868182,896244,723401,195524,368180,268246,320349,273430,568137,483195,711241,768332,01156,96099,891122,536170,42638,25364,542118,440164,97024,83845,25495,460133,31320,78454,18984,817129,36116,25741,94572,679106,26333716,57155,66586,04360416,15871,983103,62152,22833,666106,33790,49014,30721,31534,988310416174100100
       Short-term Debt 
100
100
11,000
0
0
4,327
4,621
4,915
5,209
41,610
5,504
36,919
18,824
18,529
1,176
1,176
0
0
0
0
0
0
15,882
15,588
15,294
0
14,706
0
0
0
13,529
0
0
0
12,353
0
0
0
54,175
0
53,765
8,913
1,167
161,009
160,718
0
0
0
0
0
0
0
0
158,043
158,041
468
300
161
2,174
488
325
156
2,105
682
432
183
597
59
22
3,600
3,60022595971834326822,1051563254882,174161300468158,041158,04300000000160,718161,0091,1678,91353,765054,17500012,35300013,52900014,706015,29415,58815,8820000001,1761,17618,52918,82436,9195,50441,6105,2094,9154,6214,3270011,000100100
       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
13,529
0
0
0
12,353
0
0
0
54,175
0
53,765
8,913
1,167
161,009
160,718
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000160,718161,0091,1678,91353,765054,17500012,35300013,529000000000000000000000000000000
       Accounts payable 
0
0
174
416
310
30,661
16,694
9,392
85,281
64,727
28,162
15,309
84,797
53,454
14,982
604
86,043
55,665
16,571
337
106,263
72,679
26,063
669
114,067
84,817
39,483
20,784
133,313
95,460
45,254
24,838
164,970
118,440
64,542
38,253
170,426
122,536
99,891
56,960
332,011
241,768
195,711
137,483
430,568
349,273
246,320
180,268
524,368
401,195
244,723
182,896
548,868
437,368
332,809
230,787
608,865
408,676
324,883
270,245
506,249
276,926
134,399
123,490
233,846
88,735
75,601
120,112
302,038
23,500
23,500302,038120,11275,60188,735233,846123,490134,399276,926506,249270,245324,883408,676608,865230,787332,809437,368548,868182,896244,723401,195524,368180,268246,320349,273430,568137,483195,711241,768332,01156,96099,891122,536170,42638,25364,542118,440164,97024,83845,25495,460133,31320,78439,48384,817114,06766926,06372,679106,26333716,57155,66586,04360414,98253,45484,79715,30928,16264,72785,2819,39216,69430,66131041617400
       Other Current Liabilities 
-100
-100
-174
-416
-310
-34,988
-21,315
-14,307
-90,490
-106,337
-33,666
-52,228
-103,621
-71,983
-16,158
-604
-86,043
-55,665
-16,571
-337
-106,263
-72,679
-41,945
-16,257
-129,361
-84,817
-54,189
-20,784
-133,313
-95,460
-45,254
-24,838
-164,970
-118,440
-64,542
-38,253
-170,426
-122,536
-99,891
-56,960
-332,011
-241,768
-195,711
-137,483
-430,568
-349,273
-246,320
-180,268
-524,368
-401,195
-244,723
-182,896
-548,868
-437,368
-332,798
-226,501
-601,407
-408,676
-2,174
-270,245
-506,249
-276,926
-134,399
-123,490
-233,846
-88,735
-75,601
-59,200
-70,533
59,600
59,600-70,533-59,200-75,601-88,735-233,846-123,490-134,399-276,926-506,249-270,245-2,174-408,676-601,407-226,501-332,798-437,368-548,868-182,896-244,723-401,195-524,368-180,268-246,320-349,273-430,568-137,483-195,711-241,768-332,011-56,960-99,891-122,536-170,426-38,253-64,542-118,440-164,970-24,838-45,254-95,460-133,313-20,784-54,189-84,817-129,361-16,257-41,945-72,679-106,263-337-16,571-55,665-86,043-604-16,158-71,983-103,621-52,228-33,666-106,337-90,490-14,307-21,315-34,988-310-416-174-100-100
   > Long-term Liabilities 
0
0
32,833
416,008
310,383
36,879
36,682
36,486
36,296
41,600
35,924
36,900
18,800
18,500
17,059
17,941
17,647
17,353
17,059
16,765
16,471
16,176
15,882
15,588
15,294
15,000
14,706
14,412
14,118
13,824
13,529
13,235
12,941
12,647
12,353
12,059
25,486
25,134
54,175
53,822
53,765
53,119
161,364
161,009
160,718
160,708
160,118
160,259
159,922
159,879
159,256
161,057
160,709
160,285
160,352
545,437
538,370
159,190
158,495
158,015
157,568
154,100
154,162
149,850
149,693
149,545
374,483
417,557
389,397
97,100
97,100389,397417,557374,483149,545149,693149,850154,162154,100157,568158,015158,495159,190538,370545,437160,352160,285160,709161,057159,256159,879159,922160,259160,118160,708160,718161,009161,36453,11953,76553,82254,17525,13425,48612,05912,35312,64712,94113,23513,52913,82414,11814,41214,70615,00015,29415,58815,88216,17616,47116,76517,05917,35317,64717,94117,05918,50018,80036,90035,92441,60036,29636,48636,68236,879310,383416,00832,83300
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
17,647
17,353
17,059
16,765
16,471
16,176
15,882
15,588
15,294
15,000
14,706
14,412
14,118
13,824
13,529
13,235
12,941
12,647
12,353
12,059
25,486
25,134
54,175
53,822
53,765
53,119
161,364
161,009
160,718
160,708
160,118
159,821
159,525
159,523
158,932
158,636
158,340
158,043
158,041
157,450
157,154
157,152
156,561
0
0
0
0
152,473
148,438
0
0
0
0
0
00000148,438152,4730000156,561157,152157,154157,450158,041158,043158,340158,636158,932159,523159,525159,821160,118160,708160,718161,009161,36453,11953,76553,82254,17525,13425,48612,05912,35312,64712,94113,23513,52913,82414,11814,41214,70615,00015,29415,58815,88216,17616,47116,76517,05917,35317,6470000000000000000
       Other Liabilities 
0
0
113,690
0
0
0
117,960
119,231
141,304
133,081
123,230
135,627
149,120
144,307
135,111
154,719
169,960
161,327
151,596
164,677
180,174
183,047
183,683
215,824
240,846
247,234
279,454
276,035
305,043
311,804
321,623
347,770
392,333
422,410
423,915
445,348
541,692
567,270
604,293
592,996
906,033
1,387,119
1,123,935
132,032
97,650
90,988
350,823
121,001
125,782
106,603
461,791
105,951
127,694
137,615
124,277
136,235
134,757
192,651
153,848
151,882
153,666
138,196
238,214
32,399
0
0
0
0
0
0
00000032,399238,214138,196153,666151,882153,848192,651134,757136,235124,277137,615127,694105,951461,791106,603125,782121,001350,82390,98897,650132,0321,123,9351,387,119906,033592,996604,293567,270541,692445,348423,915422,410392,333347,770321,623311,804305,043276,035279,454247,234240,846215,824183,683183,047180,174164,677151,596161,327169,960154,719135,111144,307149,120135,627123,230133,081141,304119,231117,960000113,69000
> Total Stockholder Equity
24
23
24,957
24,703
24,832
34,897
42,927
46,918
49,970
50,472
48,071
44,534
45,124
46,133
45,293
46,378
46,638
51,788
54,989
59,559
63,121
64,993
87,986
95,702
96,932
100,864
107,587
173,654
184,391
191,582
203,763
217,752
219,457
227,183
239,211
245,192
259,156
259,475
241,327
247,107
529,462
501,216
537,125
535,080
544,734
528,877
520,230
538,591
541,913
515,842
503,138
485,456
528,267
453,940
395,753
359,009
339,333
320,411
312,406
257,971
166,972
80,434
-180,183
83,488
106,462
120,649
168,765
203,992
223,073
467,700
467,700223,073203,992168,765120,649106,46283,488-180,18380,434166,972257,971312,406320,411339,333359,009395,753453,940528,267485,456503,138515,842541,913538,591520,230528,877544,734535,080537,125501,216529,462247,107241,327259,475259,156245,192239,211227,183219,457217,752203,763191,582184,391173,654107,587100,86496,93295,70287,98664,99363,12159,55954,98951,78846,63846,37845,29346,13345,12444,53448,07150,47249,97046,91842,92734,89724,83224,70324,9572324
   Common Stock
0
0
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
5
5
5
0
0555444444444444444444444444442222222222222222221111111111111111111100
   Retained Earnings 
-1
-2
82
-171
-43
37,412
44,416
47,541
49,860
48,597
46,887
42,659
42,854
42,538
45,433
46,557
46,646
50,296
53,003
57,233
60,224
61,207
61,726
65,591
69,614
73,259
80,124
90,681
99,437
107,243
117,801
116,926
121,124
128,131
140,857
142,732
151,273
153,397
141,581
144,179
148,875
118,299
141,186
156,327
168,461
154,186
140,546
147,446
141,973
111,122
100,394
84,838
106,534
29,881
-6,635
-27,001
-53,102
-70,000
-74,904
-110,665
-178,642
-249,526
-544,440
-286,422
-268,175
-251,673
-237,389
-213,790
-193,735
-1,487,500
-1,487,500-193,735-213,790-237,389-251,673-268,175-286,422-544,440-249,526-178,642-110,665-74,904-70,000-53,102-27,001-6,63529,881106,53484,838100,394111,122141,973147,446140,546154,186168,461156,327141,186118,299148,875144,179141,581153,397151,273142,732140,857128,131121,124116,926117,801107,24399,43790,68180,12473,25969,61465,59161,72661,20760,22457,23353,00350,29646,64646,55745,43342,53842,85442,65946,88748,59749,86047,54144,41637,412-43-17182-2-1
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
75
75
75
75
75
102
24,076
27,695
27,723
27,763
27,800
81,891
81,852
81,961
82,380
95,767
96,194
96,718
97,163
97,520
98,338
98,836
99,353
99,995
375,029
375,666
387,145
387,631
388,193
388,820
389,141
390,042
390,719
391,433
391,852
392,552
392,633
392,754
393,122
393,382
393,524
393,844
394,268
0
0
0
0
395,631
395,966
0
0
0
0
0
00000395,966395,6310000394,268393,844393,524393,382393,122392,754392,633392,552391,852391,433390,719390,042389,141388,820388,193387,631387,145375,666375,02999,99599,35398,83698,33897,52097,16396,71896,19495,76782,38081,96181,85281,89127,80027,76327,72327,69524,07610275757575750000000000000000
   Treasury Stock00000-431-4310000-431-431-431-431-431-431-431-431-431-431-431-431-431-431-431-431-431-431-431-431-431-431-431-431-431-431-431-431-431-431-431-431-431-431-431-431-431-431-431-431-431-431-4310000000000000000
   Other Stockholders Equity 
25
25
24,130
24,874
24,874
0
0
75
75
75
75
75
75
75
75
75
-356
-356
-356
-356
-356
-329
23,645
27,264
27,292
27,332
27,369
81,460
81,421
81,530
81,949
95,336
95,763
96,287
96,732
97,089
97,907
98,405
98,922
99,564
374,598
375,235
386,714
387,200
387,762
388,389
388,710
389,611
390,288
391,002
391,421
392,121
392,202
21
-491,360
24
24
393,413
393,837
394,289
394,471
394,761
395,200
395,535
395,705
396,153
423,286
435,112
435,952
1,955,300
1,955,300435,952435,112423,286396,153395,705395,535395,200394,761394,471394,289393,837393,4132424-491,36021392,202392,121391,421391,002390,288389,611388,710388,389387,762387,200386,714375,235374,59899,56498,92298,40597,90797,08996,73296,28795,76395,33681,94981,53081,42181,46027,36927,33227,29227,26423,645-329-356-356-356-356-3567575757575757575750024,87424,87424,1302525



5.4. Balance Sheets

Currency in USD. All numbers in thousands.