25 XP   0   0   10

Aegon N.V
Buy, Hold or Sell?

Let's analyse Aegon together

PenkeI guess you are interested in Aegon N.V. 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 Aegon N.V. 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.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Aegon N.V

I send you an email if I find something interesting about Aegon N.V.

Quick analysis of Aegon (30 sec.)










What can you expect buying and holding a share of Aegon? (30 sec.)

How much money do you get?

How much money do you get?
$0.32
When do you have the money?
1 year
How often do you get paid?
82.1%

What is your share worth?

Current worth
$5.63
Expected worth in 1 year
$2.63
How sure are you?
56.4%

+ What do you gain per year?

Total Gains per Share
$-2.68
Return On Investment
-37.8%

For what price can you sell your share?

Current Price per Share
$7.10
Expected price per share
$6.3 - $
How sure are you?
50%

1. Valuation of Aegon (5 min.)




Live pricePrice per Share (EOD)

$7.10

Intrinsic Value Per Share

$4.59 - $97.30

Total Value Per Share

$10.22 - $102.93

2. Growth of Aegon (5 min.)




Is Aegon growing?

Current yearPrevious yearGrowGrow %
How rich?$10.3b$229.9b-$86.7b-60.6%

How much money is Aegon making?

Current yearPrevious yearGrowGrow %
Making money0.00-$510.7m$510.7m?
Net Profit Margin-0.4%-0.4%--

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

3. Financial Health of Aegon (5 min.)




What can you expect buying and holding a share of Aegon? (5 min.)

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

What can you expect buying and holding a share of Aegon?

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

Speculation

The Price per Share of Aegon is $7.1. 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 Aegon.
  • 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 Aegon, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $5.63. Based on the TTM, the Book Value Change Per Share is $-0.75 per quarter. Based on the YOY, the Book Value Change Per Share is $-44.07 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.08 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Aegon.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps-0.02-0.3%0.000.0%-0.09-1.3%0.071.0%0.091.3%
Usd Book Value Change Per Share0.000.0%-0.75-10.6%-44.07-620.7%-11.16-157.2%-0.10-1.4%
Usd Dividend Per Share0.091.2%0.081.1%0.060.8%0.040.5%0.040.5%
Usd Total Gains Per Share0.091.2%-0.67-9.4%-44.01-619.9%-11.12-156.7%-0.07-0.9%
Usd Price Per Share5.86-5.25-3.34-3.17-3.75-
Price to Earnings Ratio-74.19--33.98--12.23--14.67--0.35-
Price-to-Total Gains Ratio67.62-22.54-8.77-41.01-21.93-
Price to Book Ratio1.04-0.66-0.30-0.22-0.22-
Price-to-Total Gains Ratio67.62-22.54-8.77-41.01-21.93-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share7.1
Number of shares140
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.080.04
Usd Book Value Change Per Share-0.75-11.16
Usd Total Gains Per Share-0.67-11.12
Gains per Quarter (140 shares)-93.93-1,557.43
Gains per Year (140 shares)-375.73-6,229.73
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
144-420-38621-6251-6240
289-840-76243-12502-12470
3133-1260-113864-18753-18700
4177-1680-151486-25005-24930
5222-2100-1890107-31256-31160
6266-2520-2266129-37507-37390
7310-2940-2642150-43758-43620
8355-3360-3018171-50009-49850
9399-3781-3394193-56260-56080
10443-4201-3770214-62512-62310

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 Share1.02.00.033.3%4.07.00.036.4%9.010.00.047.4%27.012.00.069.2%51.017.00.075.0%
Book Value Change Per Share1.01.01.033.3%5.05.01.045.5%8.09.02.042.1%19.018.02.048.7%30.036.02.044.1%
Dividend per Share3.00.00.0100.0%11.00.00.0100.0%19.00.00.0100.0%32.00.07.082.1%42.00.026.061.8%
Total Gains per Share2.01.00.066.7%7.04.00.063.6%11.08.00.057.9%22.017.00.056.4%34.034.00.050.0%

Fundamentals of Aegon

About Aegon N.V

Aegon Ltd. provides insurance, pensions, retirement, and asset management services in the United States, the Netherlands, the United Kingdom, and internationally. The company offers life, accident, property and casualty, and health insurance; annuities, retirement plans, mutual funds, and stable value solutions; residential mortgage and digital baking services; and retail and institutional investment management solutions and retirement savings vehicles and strategies. It offers its products under the Aegon and Transamerica brands. Aegon Ltd. was founded in 1844 and is headquartered in The Hague, the Netherlands.

Fundamental data was last updated by Penke on 2024-05-05 03:15:05.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is not making a profit/loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
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 unable to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.

1.1. Profitability of Aegon N.V.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Aegon earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Aegon to the Insurance - Diversified industry mean.
  • A Net Profit Margin of -1.1% means that $-0.01 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Aegon N.V:

  • The MRQ is -1.1%. The company is making a loss. -1
  • The TTM is -0.4%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ-1.1%TTM-0.4%-0.7%
TTM-0.4%YOY-0.4%+0.0%
TTM-0.4%5Y0.2%-0.6%
5Y0.2%10Y8.3%-8.1%
1.1.2. Return on Assets

Shows how efficient Aegon is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Aegon to the Insurance - Diversified industry mean.
  • 0.0% Return on Assets means that Aegon generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Aegon N.V:

  • The MRQ is 0.0%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is 0.0%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.0%TTM0.0%0.0%
TTM0.0%YOY-0.1%+0.1%
TTM0.0%5Y0.0%0.0%
5Y0.0%10Y0.0%0.0%
1.1.3. Return on Equity

Shows how efficient Aegon is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Aegon to the Insurance - Diversified industry mean.
  • -0.4% Return on Equity means Aegon generated $0.00 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Aegon N.V:

  • The MRQ is -0.4%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is 0.0%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.4%TTM0.0%-0.3%
TTM0.0%YOY-3.2%+3.2%
TTM0.0%5Y0.1%-0.1%
5Y0.1%10Y0.5%-0.5%

1.2. Operating Efficiency of Aegon N.V.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Aegon is operating .

  • Measures how much profit Aegon 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 Aegon to the Insurance - Diversified industry mean.
  • An Operating Margin of 1.2% means the company generated $0.01  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Aegon N.V:

  • The MRQ is 1.2%. The company is operating less efficient.
  • The TTM is -0.8%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ1.2%TTM-0.8%+2.0%
TTM-0.8%YOY0.7%-1.5%
TTM-0.8%5Y0.4%-1.2%
5Y0.4%10Y10.4%-10.0%
1.2.2. Operating Ratio

Measures how efficient Aegon is keeping operating costs low.

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

Let's take a look of the Operating Ratio trends of Aegon N.V:

  • The MRQ is 0.997. The company is less efficient in keeping operating costs low.
  • The TTM is 0.329. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.997TTM0.329+0.668
TTM0.329YOY-0.492+0.821
TTM0.3295Y0.507-0.178
5Y0.50710Y0.703-0.195

1.3. Liquidity of Aegon N.V.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Aegon 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 4.69 means the company has $4.69 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Aegon N.V:

  • The MRQ is 4.688. The company is very able to pay all its short-term debts. +2
  • The TTM is 3.352. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ4.688TTM3.352+1.336
TTM3.352YOY8.425-5.073
TTM3.3525Y279.614-276.262
5Y279.61410Y177.584+102.030
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Aegon to the Insurance - Diversified industry mean.
  • A Quick Ratio of 4.69 means the company can pay off $4.69 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Aegon N.V:

  • The MRQ is 4.688. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 3.563. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ4.688TTM3.563+1.125
TTM3.563YOY15.435-11.872
TTM3.5635Y526.391-522.827
5Y526.39110Y349.340+177.050

1.4. Solvency of Aegon N.V.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Aegon assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Aegon to Insurance - Diversified industry mean.
  • A Debt to Asset Ratio of 0.97 means that Aegon assets are financed with 96.8% credit (debt) and the remaining percentage (100% - 96.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Aegon N.V:

  • The MRQ is 0.968. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.650. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.968TTM0.650+0.318
TTM0.650YOY0.497+0.154
TTM0.6505Y0.465+0.185
5Y0.46510Y0.430+0.036
1.4.2. Debt to Equity Ratio

Measures if Aegon is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Aegon to the Insurance - Diversified industry mean.
  • A Debt to Equity ratio of 3,098.1% means that company has $30.98 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Aegon N.V:

  • The MRQ is 30.981. The company is unable to pay all its debts with equity. -1
  • The TTM is 20.832. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ30.981TTM20.832+10.149
TTM20.832YOY14.417+6.415
TTM20.8325Y10.965+9.867
5Y10.96510Y8.651+2.315

2. Market Valuation of Aegon N.V

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Aegon generates.

  • Above 15 is considered overpriced but always compare Aegon to the Insurance - Diversified industry mean.
  • A PE ratio of -74.19 means the investor is paying $-74.19 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Aegon N.V:

  • The EOD is -89.883. Based on the earnings, the company is expensive. -2
  • The MRQ is -74.185. Based on the earnings, the company is expensive. -2
  • The TTM is -33.976. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-89.883MRQ-74.185-15.698
MRQ-74.185TTM-33.976-40.209
TTM-33.976YOY-12.229-21.747
TTM-33.9765Y-14.665-19.311
5Y-14.66510Y-0.351-14.314
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Aegon N.V:

  • The EOD is -25.736. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -21.241. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -11.650. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-25.736MRQ-21.241-4.495
MRQ-21.241TTM-11.650-9.591
TTM-11.650YOY3.404-15.054
TTM-11.6505Y3.578-15.229
5Y3.57810Y2.208+1.370
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Aegon 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 1.04 means the investor is paying $1.04 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Aegon N.V:

  • The EOD is 1.261. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.040. Based on the equity, the company is underpriced. +1
  • The TTM is 0.657. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD1.261MRQ1.040+0.220
MRQ1.040TTM0.657+0.383
TTM0.657YOY0.297+0.361
TTM0.6575Y0.220+0.438
5Y0.22010Y0.218+0.001
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Aegon N.V compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share----0.7500%-44.0700%-11.1630%-0.1020%
Book Value Per Share--5.63364.767-91%90.990-94%101.908-94%106.490-95%
Current Ratio--4.6883.352+40%8.425-44%279.614-98%177.584-97%
Debt To Asset Ratio--0.9680.650+49%0.497+95%0.465+108%0.430+125%
Debt To Equity Ratio--30.98120.832+49%14.417+115%10.965+183%8.651+258%
Dividend Per Share--0.0870.079+9%0.056+54%0.038+126%0.036+142%
Eps---0.020-0.002-88%-0.093+370%0.071-128%0.091-122%
Free Cash Flow Per Share---0.0690.037-284%0.386-118%0.092-175%0.169-141%
Free Cash Flow To Equity Per Share---0.591-0.429-27%0.103-675%-0.126-79%-0.013-98%
Gross Profit Margin--1.0001.0000%1.0000%0.899+11%0.634+58%
Intrinsic Value_10Y_max--97.302--------
Intrinsic Value_10Y_min--4.590--------
Intrinsic Value_1Y_max--1.993--------
Intrinsic Value_1Y_min--0.553--------
Intrinsic Value_3Y_max--11.901--------
Intrinsic Value_3Y_min--1.591--------
Intrinsic Value_5Y_max--28.936--------
Intrinsic Value_5Y_min--2.543--------
Market Cap12456452659.200+14%10753979000.00010262859110.580+5%7168912825.480+50%7143972407.298+51%9067555294.196+19%
Net Profit Margin---0.011-0.004-67%-0.004-65%0.002-594%0.083-113%
Operating Margin--0.012-0.008+170%0.007+72%0.004+198%0.104-89%
Operating Ratio--0.9970.329+203%-0.492+149%0.507+96%0.703+42%
Pb Ratio1.261+17%1.0400.657+58%0.297+251%0.220+374%0.218+377%
Pe Ratio-89.883-21%-74.185-33.976-54%-12.229-84%-14.665-80%-0.351-100%
Price Per Share7.100+17%5.8605.247+12%3.335+76%3.167+85%3.748+56%
Price To Free Cash Flow Ratio-25.736-21%-21.241-11.650-45%3.404-724%3.578-694%2.208-1062%
Price To Total Gains Ratio81.934+17%67.62522.541+200%8.774+671%41.011+65%21.932+208%
Quick Ratio--4.6883.563+32%15.435-70%526.391-99%349.340-99%
Return On Assets--0.0000.000-86%-0.001+942%0.000-170%0.000-129%
Return On Equity---0.0040.000-96%-0.032+793%0.001-598%0.005-166%
Total Gains Per Share--0.087-0.671+874%-44.014+50892%-11.125+12938%-0.066+176%
Usd Book Value--10336599000.000143150266800.000-93%229938212700.000-96%251693979347.368-96%263131512046.154-96%
Usd Book Value Change Per Share----0.7500%-44.0700%-11.1630%-0.1020%
Usd Book Value Per Share--5.63364.767-91%90.990-94%101.908-94%106.490-95%
Usd Dividend Per Share--0.0870.079+9%0.056+54%0.038+126%0.036+142%
Usd Eps---0.020-0.002-88%-0.093+370%0.071-128%0.091-122%
Usd Free Cash Flow---126570600.000101869500.000-224%872066025.000-115%165771615.789-176%385009846.154-133%
Usd Free Cash Flow Per Share---0.0690.037-284%0.386-118%0.092-175%0.169-141%
Usd Free Cash Flow To Equity Per Share---0.591-0.429-27%0.103-675%-0.126-79%-0.013-98%
Usd Market Cap12456452659.200+14%10753979000.00010262859110.580+5%7168912825.480+50%7143972407.298+51%9067555294.196+19%
Usd Price Per Share7.100+17%5.8605.247+12%3.335+76%3.167+85%3.748+56%
Usd Profit---36240300.000--100%-510744825.000+1309%89846336.842-140%179176592.308-120%
Usd Revenue--3363316200.0004490551800.000-25%-872201250.000+126%7860074115.789-57%9578035292.308-65%
Usd Total Gains Per Share--0.087-0.671+874%-44.014+50892%-11.125+12938%-0.066+176%
 EOD+6 -2MRQTTM+13 -20YOY+17 -165Y+12 -2210Y+11 -23

3.2. Fundamental Score

Let's check the fundamental score of Aegon N.V based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-89.883
Price to Book Ratio (EOD)Between0-11.261
Net Profit Margin (MRQ)Greater than0-0.011
Operating Margin (MRQ)Greater than00.012
Quick Ratio (MRQ)Greater than14.688
Current Ratio (MRQ)Greater than14.688
Debt to Asset Ratio (MRQ)Less than10.968
Debt to Equity Ratio (MRQ)Less than130.981
Return on Equity (MRQ)Greater than0.15-0.004
Return on Assets (MRQ)Greater than0.050.000
Total4/10 (40.0%)

3.3. Technical Score

Let's check the technical score of Aegon N.V based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5090.222
Ma 20Greater thanMa 506.404
Ma 50Greater thanMa 1006.092
Ma 100Greater thanMa 2005.926
OpenGreater thanClose7.100
Total4/5 (80.0%)



Latest Balance Sheet

Balance Sheet of 2024-03-31. Currency in EUR. All numbers in thousands.

Summary
Total Assets301,581,000
Total Liabilities292,026,000
Total Stockholder Equity9,426,000
 As reported
Total Liabilities 292,026,000
Total Stockholder Equity+ 9,426,000
Total Assets = 301,581,000

Assets

Total Assets301,581,000
Total Current Assets4,074,000
Long-term Assets297,507,000
Total Current Assets
Cash And Cash Equivalents 4,074,000
Total Current Assets  (as reported)4,074,000
Total Current Assets  (calculated)4,074,000
+/-0
Long-term Assets
Property Plant Equipment 408,000
Goodwill 291,000
Intangible Assets 233,000
Long-term Assets Other 296,575,000
Long-term Assets  (as reported)297,507,000
Long-term Assets  (calculated)297,507,000
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities869,000
Long-term Liabilities291,157,000
Total Stockholder Equity9,426,000
Total Current Liabilities
Total Current Liabilities  (as reported)869,000
Total Current Liabilities  (calculated)0
+/- 869,000
Long-term Liabilities
Long-term Liabilities  (as reported)291,157,000
Long-term Liabilities  (calculated)0
+/- 291,157,000
Total Stockholder Equity
Common Stock267,000
Retained Earnings 5,099,000
Accumulated Other Comprehensive Income -2,447,000
Other Stockholders Equity 6,507,000
Total Stockholder Equity (as reported)9,426,000
Total Stockholder Equity (calculated)9,426,000
+/-0
Other
Cash and Short Term Investments 4,074,000
Common Stock Shares Outstanding 1,835,150
Liabilities and Stockholders Equity 301,581,000
Net Debt 605,000
Short Long Term Debt Total 4,679,000



Balance Sheet

Currency in EUR. All numbers in thousands.

 Trend2024-03-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total Assets 
0
15,349,165
0
0
0
17,107,813
0
0
0
19,664,066
0
0
0
22,869,155
0
0
0
25,571,330
0
0
0
27,408,357
0
0
0
32,435,090
0
0
0
38,175,937
0
0
0
58,601,856
0
0
0
62,631,279
0
0
0
68,540,388
0
0
0
82,757,075
0
0
0
123,762,503
0
0
0
130,349,820
0
0
0
228,808,000
241,302,592
0
244,216,000
0
267,985,931
0
264,061,000
0
249,960,562
0
238,206,000
0
240,534,267
0
233,976,000
0
245,357,612
0
238,499,000
0
265,363,238
265,363,238
311,200,000
0
298,489,529
312,547,166
314,813,000
319,712,220
328,956,019
318,816,260
314,120,000
292,515,000
295,896,000
296,823,000
287,259,000
283,022,000
285,443,000
291,683,000
298,634,000
0
338,745,000
337,000,000
332,303,000
321,321,000
315,975,000
337,821,000
345,577,000
349,718,000
363,982,000
369,274,000
366,118,000
369,679,000
356,694,000
354,294,000
353,621,000
361,313,000
375,989,000
399,321,000
424,902,000
482,240,000
440,812,000
420,889,000
415,415,000
414,603,000
425,801,000
425,358,000
425,935,000
425,454,000
404,625,000
397,195,000
396,291,000
388,891,000
388,514,000
392,633,000
392,633,000
423,676,000
423,676,000
439,769,000
440,348,000
0
443,546,000
0
443,814,000
450,681,000
459,413,000
459,684,000
468,252,000
448,296,000
421,333,000
424,508,000
401,786,000
0
383,263,000
301,581,000
301,581,000
301,581,000301,581,000383,263,0000401,786,000424,508,000421,333,000448,296,000468,252,000459,684,000459,413,000450,681,000443,814,0000443,546,0000440,348,000439,769,000423,676,000423,676,000392,633,000392,633,000388,514,000388,891,000396,291,000397,195,000404,625,000425,454,000425,935,000425,358,000425,801,000414,603,000415,415,000420,889,000440,812,000482,240,000424,902,000399,321,000375,989,000361,313,000353,621,000354,294,000356,694,000369,679,000366,118,000369,274,000363,982,000349,718,000345,577,000337,821,000315,975,000321,321,000332,303,000337,000,000338,745,0000298,634,000291,683,000285,443,000283,022,000287,259,000296,823,000295,896,000292,515,000314,120,000318,816,260328,956,019319,712,220314,813,000312,547,166298,489,5290311,200,000265,363,238265,363,2380238,499,0000245,357,6120233,976,0000240,534,2670238,206,0000249,960,5620264,061,0000267,985,9310244,216,0000241,302,592228,808,000000130,349,820000123,762,50300082,757,07500068,540,38800062,631,27900058,601,85600038,175,93700032,435,09000027,408,35700025,571,33000022,869,15500019,664,06600017,107,81300015,349,1650
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
501,923
0
0
0
580,921
0
0
0
636,255
0
0
0
688,507
0
0
0
712,261
0
0
0
739,106
0
0
0
1,013,745
0
0
0
1,038,064
0
0
0
4,550,000
0
0
5,539,000
0
0
0
6,328,000
0
0
0
3,812,000
0
3,151,461
0
4,511,000
0
241,647
0
3,942,000
0
0
0
7,307,000
0
0
0
13,144,000
0
0
0
10,780,437
29,331,000
264,486,000
151,811,000
14,896,000
32,892,000
13,994,000
13,975,000
11,137,000
0
13,771,000
38,346,000
156,331,000
150,122,000
145,799,000
122,186,000
159,975,000
158,300,000
163,733,000
163,787,000
124,211,000
123,911,000
118,386,000
112,662,000
107,437,000
113,027,000
116,811,000
118,231,000
127,001,000
147,699,000
132,896,000
133,927,000
130,642,000
137,149,000
134,175,000
133,408,000
130,968,000
130,630,000
116,913,000
113,489,000
109,370,000
9,585,000
98,361,000
8,742,000
101,014,000
11,990,000
103,377,000
12,252,000
110,117,000
66,929,000
113,265,000
44,415,000
115,825,000
108,161,000
110,181,000
109,405,000
113,877,000
100,897,000
91,342,000
89,236,000
73,193,000
0
57,036,000
4,074,000
4,074,000
4,074,0004,074,00057,036,000073,193,00089,236,00091,342,000100,897,000113,877,000109,405,000110,181,000108,161,000115,825,00044,415,000113,265,00066,929,000110,117,00012,252,000103,377,00011,990,000101,014,0008,742,00098,361,0009,585,000109,370,000113,489,000116,913,000130,630,000130,968,000133,408,000134,175,000137,149,000130,642,000133,927,000132,896,000147,699,000127,001,000118,231,000116,811,000113,027,000107,437,000112,662,000118,386,000123,911,000124,211,000163,787,000163,733,000158,300,000159,975,000122,186,000145,799,000150,122,000156,331,00038,346,00013,771,000011,137,00013,975,00013,994,00032,892,00014,896,000151,811,000264,486,00029,331,00010,780,43700013,144,0000007,307,0000003,942,0000241,64704,511,00003,151,46103,812,0000006,328,0000005,539,000004,550,0000001,038,0640001,013,745000739,106000712,261000688,507000636,255000580,921000501,9230000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,307,000
0
0
0
13,144,000
0
0
0
8,431,000
10,383,000
12,413,000
9,030,000
10,223,000
6,274,000
6,816,000
7,578,000
4,314,000
0
5,328,000
7,778,000
5,231,000
4,286,000
4,450,000
7,322,000
8,104,000
8,671,000
8,737,000
7,810,000
9,653,000
8,572,000
8,069,000
6,133,000
5,691,000
7,116,000
7,850,000
9,024,000
10,610,000
13,235,000
10,882,000
9,524,000
9,131,000
10,616,000
10,482,000
11,316,000
11,347,000
11,037,000
12,880,000
11,837,000
10,769,000
9,585,000
9,585,000
8,742,000
8,742,000
11,990,000
11,990,000
12,252,000
12,253,000
0
11,138,000
0
8,368,000
7,247,000
7,786,000
6,356,000
6,889,000
7,105,000
7,910,000
8,052,000
3,407,000
0
3,755,000
4,074,000
4,074,000
4,074,0004,074,0003,755,00003,407,0008,052,0007,910,0007,105,0006,889,0006,356,0007,786,0007,247,0008,368,000011,138,000012,253,00012,252,00011,990,00011,990,0008,742,0008,742,0009,585,0009,585,00010,769,00011,837,00012,880,00011,037,00011,347,00011,316,00010,482,00010,616,0009,131,0009,524,00010,882,00013,235,00010,610,0009,024,0007,850,0007,116,0005,691,0006,133,0008,069,0008,572,0009,653,0007,810,0008,737,0008,671,0008,104,0007,322,0004,450,0004,286,0005,231,0007,778,0005,328,00004,314,0007,578,0006,816,0006,274,00010,223,0009,030,00012,413,00010,383,0008,431,00000013,144,0000007,307,00000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
22,411,584
251,632,000
252,073,000
121,346,000
243,938,000
236,442,000
246,621,000
255,605,000
264,967,000
0
299,899,000
286,063,000
143,188,000
136,991,000
132,837,000
105,465,000
144,079,000
140,770,000
147,065,000
147,955,000
109,007,000
107,219,000
102,261,000
98,692,000
96,485,000
98,953,000
101,378,000
109,207,000
111,024,000
126,946,000
114,614,000
116,185,000
116,316,000
118,416,000
114,632,000
113,718,000
111,091,000
109,918,000
94,724,000
92,142,000
90,510,000
7,567,967
88,776,000
6,893,957
86,253,000
21,318,033
91,387,000
12,407,514
91,209,000
0
102,127,000
0
100,631,000
100,914,000
102,395,000
103,049,000
101,366,000
93,792,000
83,432,000
81,184,000
60,906,000
0
53,281,000
0
0
0053,281,000060,906,00081,184,00083,432,00093,792,000101,366,000103,049,000102,395,000100,914,000100,631,0000102,127,000091,209,00012,407,51491,387,00021,318,03386,253,0006,893,95788,776,0007,567,96790,510,00092,142,00094,724,000109,918,000111,091,000113,718,000114,632,000118,416,000116,316,000116,185,000114,614,000126,946,000111,024,000109,207,000101,378,00098,953,00096,485,00098,692,000102,261,000107,219,000109,007,000147,955,000147,065,000140,770,000144,079,000105,465,000132,837,000136,991,000143,188,000286,063,000299,899,0000264,967,000255,605,000246,621,000236,442,000243,938,000121,346,000252,073,000251,632,00022,411,5840000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
501,923
0
0
0
580,921
0
0
0
636,255
0
0
0
688,507
0
0
0
712,261
0
0
0
739,106
0
0
0
1,013,745
0
0
0
1,038,064
0
0
0
4,550,000
0
0
5,539,000
0
0
0
6,328,000
0
0
0
3,812,000
0
3,151,461
0
4,511,000
0
241,647
0
3,942,000
0
0
0
0
0
0
0
1,824,590
0
0
0
2,349,437
18,948,000
21,435,000
21,435,000
4,673,000
26,618,000
7,178,000
6,397,000
6,823,000
0
8,443,000
30,568,000
7,912,000
8,845,000
8,512,000
9,399,000
7,792,000
8,859,000
7,931,000
8,022,000
5,551,000
8,120,000
8,056,000
7,837,000
5,261,000
6,958,000
7,583,000
0
5,367,000
7,518,000
7,400,000
8,218,000
5,195,000
8,117,000
9,061,000
8,374,000
8,530,000
9,675,000
9,309,000
9,510,000
8,091,000
0
0
4,914,332
6,019,000
0
0
4,403,000
6,655,000
0
0
5,087,000
6,826,000
0
0
0
5,622,000
0
0
0
8,880,000
0
53,000
0
0
0053,00008,880,0000005,622,0000006,826,0005,087,000006,655,0004,403,000006,019,0004,914,332008,091,0009,510,0009,309,0009,675,0008,530,0008,374,0009,061,0008,117,0005,195,0008,218,0007,400,0007,518,0005,367,00007,583,0006,958,0005,261,0007,837,0008,056,0008,120,0005,551,0008,022,0007,931,0008,859,0007,792,0009,399,0008,512,0008,845,0007,912,00030,568,0008,443,00006,823,0006,397,0007,178,00026,618,0004,673,00021,435,00021,435,00018,948,0002,349,4370001,824,59000000003,942,0000241,64704,511,00003,151,46103,812,0000006,328,0000005,539,000004,550,0000001,038,0640001,013,745000739,106000712,261000688,507000636,255000580,921000501,9230000000000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
30,933,000
27,390,000
29,421,000
36,489,499
42,818,542
32,019,929
30,294,460
35,916,879
35,587,291
101,640,159
108,370,892
35,106,000
35,106,000
38,118,000
38,118,000
16,345,000
16,345,000
12,699,000
13,975,000
12,051,000
18,787,000
12,380,000
12,996,000
13,399,000
107,645,000
0
105,814,000
0
0
00105,814,0000107,645,00013,399,00012,996,00012,380,00018,787,00012,051,00013,975,00012,699,00016,345,00016,345,00038,118,00038,118,00035,106,00035,106,000108,370,892101,640,15935,587,29135,916,87930,294,46032,019,92942,818,54236,489,49929,421,00027,390,00030,933,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
36,754
0
0
0
49,611
0
0
0
59,399
0
0
0
76,078
0
0
0
87,377
0
0
0
98,495
0
0
0
122,547
0
0
0
121,775
0
0
0
161,000
0
0
254,000
0
0
0
358,000
0
0
0
393,000
0
0
0
319,000
0
0
0
460,000
0
0
0
4,949,290
0
0
4,491,010
4,573,847
0
0
0
5,095,771
470,000
252,073,000
121,843,000
6,560,000
584,000
5,842,000
5,291,000
5,305,000
0
5,637,000
759,000
148,280,000
141,875,000
137,596,000
114,816,000
148,106,000
144,769,000
151,069,000
151,860,000
188,796,000
177,487,000
169,529,000
168,035,000
164,614,000
168,405,000
172,220,000
182,871,000
183,905,000
205,916,000
189,004,000
186,798,000
184,716,000
183,630,000
179,592,000
178,652,000
176,306,000
174,858,000
157,600,000
154,175,000
152,018,000
379,306,000
146,900,000
383,891,000
139,730,000
411,686,000
147,589,000
427,517,000
150,481,000
0
159,518,000
0
160,098,000
158,065,000
160,737,000
162,316,000
163,771,000
150,241,000
134,811,000
130,598,000
89,678,000
0
264,238,000
297,507,000
297,507,000
297,507,000297,507,000264,238,000089,678,000130,598,000134,811,000150,241,000163,771,000162,316,000160,737,000158,065,000160,098,0000159,518,0000150,481,000427,517,000147,589,000411,686,000139,730,000383,891,000146,900,000379,306,000152,018,000154,175,000157,600,000174,858,000176,306,000178,652,000179,592,000183,630,000184,716,000186,798,000189,004,000205,916,000183,905,000182,871,000172,220,000168,405,000164,614,000168,035,000169,529,000177,487,000188,796,000151,860,000151,069,000144,769,000148,106,000114,816,000137,596,000141,875,000148,280,000759,0005,637,00005,305,0005,291,0005,842,000584,0006,560,000121,843,000252,073,000470,0005,095,7710004,573,8474,491,010004,949,290000460,000000319,000000393,000000358,000000254,00000161,000000121,775000122,54700098,49500087,37700076,07800059,39900049,61100036,7540000000000000000000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
36,754
0
0
0
49,611
0
0
0
59,399
0
0
0
76,078
0
0
0
87,377
0
0
0
98,495
0
0
0
122,547
0
0
0
121,775
0
0
0
161,000
0
0
254,000
0
0
0
358,000
0
0
0
393,000
0
0
0
319,000
0
0
0
460,000
0
0
0
271,290
0
0
4,491,010
235,847
0
0
0
201,771
0
0
0
540,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
199,000
0
0
0
216,000
0
0
0
575,000
0
0
0
572,000
0
0
0
530,000
0
0
235,000
235,000
0
0
536,000
255,000
0
0
474,000
211,000
0
0
0
199,000
0
0
0
158,000
0
0
408,000
408,000
408,000408,00000158,000000199,000000211,000474,00000255,000536,00000235,000235,00000530,000000572,000000575,000000216,000000199,0000000000000000000000540,000000201,771000235,8474,491,01000271,290000460,000000319,000000393,000000358,000000254,00000161,000000121,775000122,54700098,49500087,37700076,07800059,39900049,61100036,7540000000000000000000000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
641,000
636,000
722,000
882,000
756,000
758,000
719,000
638,000
277,000
271,000
212,000
211,000
210,000
0
-10,064,000
216,000
236,000
228,000
226,000
299,000
276,000
281,000
282,000
294,000
347,000
332,000
324,000
293,000
296,000
296,000
384,000
385,000
0
-9,917,000
392,000
392,000
0
-9,484,000
0
376,000
0
0
0
392,000
0
0
0
316,000
0
0
291,000
291,000
291,000291,00000316,000000392,000000376,0000-9,484,0000392,000392,000-9,917,0000385,000384,000296,000296,000293,000324,000332,000347,000294,000282,000281,000276,000299,000226,000228,000236,000216,000-10,064,0000210,000211,000212,000271,000277,000638,000719,000758,000756,000882,000722,000636,000641,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
105,097,000
103,436,000
87,758,000
100,197,114
100,444,338
101,706,237
96,225,559
93,694,142
92,834,366
268,324,991
145,951,000
205,150,965
148,667,000
0
158,014,000
0
158,501,000
156,608,000
159,336,000
161,002,000
162,239,000
148,876,000
133,385,000
129,086,000
88,280,000
0
263,871,000
0
0
00263,871,000088,280,000129,086,000133,385,000148,876,000162,239,000161,002,000159,336,000156,608,000158,501,0000158,014,0000148,667,000205,150,965145,951,000268,324,99192,834,36693,694,14296,225,559101,706,237100,444,338100,197,11487,758,000103,436,000105,097,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,678,000
0
0
0
4,338,000
0
0
0
4,894,000
0
0
0
5,425,000
0
5,182,000
4,575,000
4,609,000
0
4,889,000
0
0
3,512,000
3,380,000
2,842,000
2,403,000
2,469,000
2,455,000
2,384,000
2,310,000
2,229,000
2,267,000
2,078,000
2,035,000
1,982,000
2,128,000
12,328,000
1,857,000
1,951,000
1,988,000
1,760,000
1,602,000
1,539,000
1,524,000
1,443,000
1,526,000
1,494,000
1,356,000
1,358,000
1,340,000
11,640,000
1,347,000
11,799,000
1,342,000
11,555,000
11,555,000
11,142,000
1,167,000
0
10,988,000
0
1,010,000
1,457,000
1,401,000
1,314,000
941,000
1,365,000
1,426,000
1,512,000
924,000
0
367,000
233,000
233,000
233,000233,000367,0000924,0001,512,0001,426,0001,365,000941,0001,314,0001,401,0001,457,0001,010,000010,988,00001,167,00011,142,00011,555,00011,555,0001,342,00011,799,0001,347,00011,640,0001,340,0001,358,0001,356,0001,494,0001,526,0001,443,0001,524,0001,539,0001,602,0001,760,0001,988,0001,951,0001,857,00012,328,0002,128,0001,982,0002,035,0002,078,0002,267,0002,229,0002,310,0002,384,0002,455,0002,469,0002,403,0002,842,0003,380,0003,512,000004,889,00004,609,0004,575,0005,182,00005,425,0000004,894,0000004,338,0000004,678,00000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other 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
31,896,413
0
0
0
37,545,405
0
0
0
57,906,202
0
0
0
61,866,695
0
0
0
67,740,750
0
0
0
81,919,473
0
0
0
122,626,211
0
0
0
129,189,982
0
0
0
224,097,000
0
0
238,423,000
0
0
0
257,375,000
0
0
0
234,001,000
0
0
0
229,146,000
0
0
0
234,097,000
0
0
0
298,943,710
0
0
0
297,095,153
0
0
0
298,243,792
262,714,000
-220,663,000
23,169,000
265,803,000
249,546,000
265,607,000
272,417,000
282,192,000
0
319,337,000
297,895,000
27,692,000
29,324,000
32,580,000
100,819,000
37,496,000
46,649,000
49,180,000
53,627,000
53,111,000
68,281,000
68,779,000
73,597,000
81,570,000
79,881,000
86,958,000
98,219,000
113,996,000
128,625,000
118,912,000
100,164,000
100,057,000
93,824,000
112,034,000
113,298,000
118,661,000
119,966,000
130,112,000
129,531,000
134,903,000
301,216,632
143,253,000
278,673,304
151,889,000
268,093,000
172,710,000
275,471,000
179,750,000
270,015,000
170,763,000
291,532,000
167,891,000
184,455,000
188,495,000
187,963,000
190,604,000
197,158,000
195,180,000
204,674,000
238,915,000
0
61,989,000
0
0
0061,989,0000238,915,000204,674,000195,180,000197,158,000190,604,000187,963,000188,495,000184,455,000167,891,000291,532,000170,763,000270,015,000179,750,000275,471,000172,710,000268,093,000151,889,000278,673,304143,253,000301,216,632134,903,000129,531,000130,112,000119,966,000118,661,000113,298,000112,034,00093,824,000100,057,000100,164,000118,912,000128,625,000113,996,00098,219,00086,958,00079,881,00081,570,00073,597,00068,779,00068,281,00053,111,00053,627,00049,180,00046,649,00037,496,000100,819,00032,580,00029,324,00027,692,000297,895,000319,337,0000282,192,000272,417,000265,607,000249,546,000265,803,00023,169,000-220,663,000262,714,000298,243,792000297,095,153000298,943,710000234,097,000000229,146,000000234,001,000000257,375,000000238,423,00000224,097,000000129,189,982000122,626,21100081,919,47300067,740,75000061,866,69500057,906,20200037,545,40500031,896,4130000000000000000000000000
> Total Liabilities 
0
1,538,593
0
0
0
1,972,302
0
0
0
3,438,879
0
0
0
3,568,855
0
0
0
4,045,722
0
0
0
3,789,579
0
0
0
29,829,170
0
0
0
35,284,420
0
0
0
54,633,032
0
0
0
58,975,252
0
0
0
64,820,795
0
0
0
77,657,398
0
0
0
1,723,928
0
0
0
1,491,099
0
0
0
215,265,000
2,040,499
0
231,372,000
0
2,832,518
0
248,769,000
0
3,953,034
0
223,975,000
0
3,703,555
0
219,844,000
0
3,986,361
0
224,086,000
0
1,789,116
1,789,116
288,530,000
0
268,250
1,871,715
295,660,000
0
0
0
298,953,000
0
0
0
5,846,000
0
8,281,000
7,812,000
8,371,000
0
37,492,000
45,960,000
10,424,000
8,592,000
9,425,000
9,829,000
12,762,000
11,257,000
11,126,000
339,714,000
336,418,000
341,037,000
330,589,000
328,958,000
328,630,000
337,596,000
351,844,000
373,573,000
396,773,000
15,350,000
15,242,000
13,821,000
389,165,000
11,716,000
12,996,000
13,734,000
401,201,000
15,941,000
15,775,000
15,603,000
371,905,000
14,887,000
14,887,000
370,091,000
370,066,000
11,028,000
11,028,000
415,336,000
415,907,000
0
11,240,000
0
419,153,000
11,161,000
11,559,000
11,756,000
441,880,000
11,808,000
11,820,000
12,195,000
387,596,000
0
5,395,000
292,026,000
292,026,000
292,026,000292,026,0005,395,0000387,596,00012,195,00011,820,00011,808,000441,880,00011,756,00011,559,00011,161,000419,153,000011,240,0000415,907,000415,336,00011,028,00011,028,000370,066,000370,091,00014,887,00014,887,000371,905,00015,603,00015,775,00015,941,000401,201,00013,734,00012,996,00011,716,000389,165,00013,821,00015,242,00015,350,000396,773,000373,573,000351,844,000337,596,000328,630,000328,958,000330,589,000341,037,000336,418,000339,714,00011,126,00011,257,00012,762,0009,829,0009,425,0008,592,00010,424,00045,960,00037,492,00008,371,0007,812,0008,281,00005,846,000000298,953,000000295,660,0001,871,715268,2500288,530,0001,789,1161,789,1160224,086,00003,986,3610219,844,00003,703,5550223,975,00003,953,0340248,769,00002,832,5180231,372,00002,040,499215,265,0000001,491,0990001,723,92800077,657,39800064,820,79500058,975,25200054,633,03200035,284,42000029,829,1700003,789,5790004,045,7220003,568,8550003,438,8790001,972,3020001,538,5930
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,567,104
0
0
0
1,597,987
0
0
0
2,122,655
0
0
0
1,597,481
0
0
0
1,024,447
0
0
0
813,175
0
0
0
0
0
0
0
3,149,000
0
0
0
4,615,000
0
0
9,692,185
0
0
0
3,235,000
0
0
0
4,262,000
0
0
0
2,641,000
0
0
0
1,971,000
0
0
0
1,361,535
0
0
0
832,668
0
0
0
2,677,059
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,373,000
0
0
11,298,000
4,902,000
557,000
485,000
254,000
3,559,000
262,000
446,000
237,000
3,748,000
0
0
0
2,662,000
0
0
0
5,342,000
16,966,000
10,642,000
14,778,834
4,653,000
7,531,062
7,125,233
886,000
2,954,000
18,857
20,106
839,000
3,314,000
0
0
30,115,000
2,824,000
0
0
0
3,080,000
0
0
0
2,172,000
0
84,039,000
869,000
869,000
869,000869,00084,039,00002,172,0000003,080,0000002,824,00030,115,000003,314,000839,00020,10618,8572,954,000886,0007,125,2337,531,0624,653,00014,778,83410,642,00016,966,0005,342,0000002,662,0000003,748,000237,000446,000262,0003,559,000254,000485,000557,0004,902,00011,298,000004,373,0000000000000000002,677,059000832,6680001,361,5350001,971,0000002,641,0000004,262,0000003,235,0000009,692,185004,615,0000003,149,0000000000813,1750001,024,4470001,597,4810002,122,6550001,597,9870001,567,1040000000000000000000000000
       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
1,567,104
0
0
0
1,597,987
0
0
0
2,122,655
0
0
0
1,597,481
0
0
0
1,024,447
0
0
0
813,175
0
0
0
0
0
0
0
3,149,000
0
0
0
4,615,000
0
0
2,047,000
0
0
0
3,235,000
0
0
0
4,262,000
0
0
0
2,641,000
0
0
0
1,971,000
0
0
0
1,361,535
0
0
0
832,668
0
0
0
2,677,059
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
924,000
0
0
11,298,000
506,000
557,000
485,000
254,000
174,000
262,000
446,000
237,000
128,000
0
0
0
125,000
0
0
0
129,000
15,944,000
15,779,000
18,367,946
74,000
0
0
0
82,000
0
0
0
58,000
0
0
0
72,000
0
0
0
1,645,000
0
0
0
1,292,000
0
0
0
0
00001,292,0000001,645,00000072,00000058,00000082,00000074,00018,367,94615,779,00015,944,000129,000000125,000000128,000237,000446,000262,000174,000254,000485,000557,000506,00011,298,00000924,0000000000000000002,677,059000832,6680001,361,5350001,971,0000002,641,0000004,262,0000003,235,0000002,047,000004,615,0000003,149,0000000000813,1750001,024,4470001,597,4810002,122,6550001,597,9870001,567,1040000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
18,989,000
15,944,000
15,779,000
18,367,946
2,031,944
54,966,384,182,415
963,663,918,462
1,596,434
1,581,785
0
0
11,754,611
58,000
0
0
0
72,000
0
0
0
0
0
0
0
0
0
0
0
0
00000000000072,00000058,00011,754,611001,581,7851,596,434963,663,918,46254,966,384,182,4152,031,94418,367,94615,779,00015,944,00018,989,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,645,185
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,449,000
0
0
0
4,396,000
0
0
0
3,385,000
0
0
0
3,620,000
0
0
0
2,537,000
0
0
0
5,213,000
0
0
0
4,579,000
0
0
10,259,319
2,872,000
0
0
9,171,000
3,256,000
0
0
8,184,000
2,752,000
0
0
0
3,080,000
0
0
0
2,172,000
0
211,000
0
0
00211,00002,172,0000003,080,0000002,752,0008,184,000003,256,0009,171,000002,872,00010,259,319004,579,0000005,213,0000002,537,0000003,620,0000003,385,0000004,396,0000003,449,00000000000000000000000000000000000000000000007,645,185000000000000000000000000000000000000000000000000000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-1,567,104
0
0
0
-1,597,987
0
0
0
-2,122,655
0
0
0
-1,597,481
0
0
0
-1,024,447
0
0
0
-813,175
0
0
0
0
0
0
0
-3,149,000
0
0
0
-4,615,000
0
0
-9,692,185
0
0
0
-3,235,000
0
0
0
-4,262,000
0
0
0
-2,641,000
0
0
0
-1,971,000
0
0
0
-1,361,535
0
0
0
-832,668
0
0
0
-2,677,059
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-4,373,000
0
0
-11,298,000
-4,902,000
-557,000
-485,000
-254,000
-3,559,000
-262,000
-446,000
-237,000
-3,748,000
0
0
0
-2,662,000
0
0
0
-5,342,000
16,963,000
10,638,000
14,717,822
-4,653,000
7,531,062
7,125,233
12,300,301
-2,954,000
0
0
12,606,000
-3,314,000
0
0
16,889,000
-2,824,000
0
0
0
-1,654,000
0
0
0
-1,301,000
0
83,828,000
0
0
0083,828,0000-1,301,000000-1,654,000000-2,824,00016,889,00000-3,314,00012,606,00000-2,954,00012,300,3017,125,2337,531,062-4,653,00014,717,82210,638,00016,963,000-5,342,000000-2,662,000000-3,748,000-237,000-446,000-262,000-3,559,000-254,000-485,000-557,000-4,902,000-11,298,00000-4,373,000000000000000000-2,677,059000-832,668000-1,361,535000-1,971,000000-2,641,000000-4,262,000000-3,235,000000-9,692,18500-4,615,000000-3,149,0000000000-813,175000-1,024,447000-1,597,481000-2,122,655000-1,597,987000-1,567,1040000000000000000000000000
   > Long-term Liabilities 
0
1,538,593
0
0
0
1,972,302
0
0
0
3,438,879
0
0
0
3,568,855
0
0
0
4,045,722
0
0
0
3,789,579
0
0
0
3,844,173
0
0
0
4,017,412
0
0
0
3,445,951
0
0
0
4,826,203
0
0
0
1,643,403
0
0
0
3,927,981
0
0
0
1,723,928
0
0
0
1,491,099
0
0
0
703,000
2,040,499
0
683,000
0
2,832,518
0
670,000
0
3,953,034
0
616,000
0
3,703,555
0
452,000
0
3,986,361
0
254,000
0
1,789,116
1,789,116
7,165,465
0
268,250
1,871,715
7,044,332
0
0
0
4,998,941
0
0
0
5,846,000
0
8,281,000
7,812,000
8,371,000
0
37,492,000
45,960,000
10,424,000
8,592,000
9,425,000
9,829,000
12,762,000
11,257,000
11,126,000
61,000
16,689,000
13,567,000
13,232,000
12,085,000
14,591,000
12,926,000
13,847,000
14,701,000
18,281,000
15,350,000
15,242,000
13,821,000
15,725,000
11,716,000
12,996,000
13,734,000
16,341,000
15,941,000
15,775,000
15,603,000
15,574,000
14,887,000
14,887,000
369,205,000
14,133,000
11,028,000
11,028,000
414,497,000
13,199,000
0
11,240,000
0
12,435,000
11,161,000
11,559,000
11,756,000
13,801,000
11,808,000
11,820,000
12,195,000
6,687,000
0
5,395,000
291,157,000
291,157,000
291,157,000291,157,0005,395,00006,687,00012,195,00011,820,00011,808,00013,801,00011,756,00011,559,00011,161,00012,435,000011,240,000013,199,000414,497,00011,028,00011,028,00014,133,000369,205,00014,887,00014,887,00015,574,00015,603,00015,775,00015,941,00016,341,00013,734,00012,996,00011,716,00015,725,00013,821,00015,242,00015,350,00018,281,00014,701,00013,847,00012,926,00014,591,00012,085,00013,232,00013,567,00016,689,00061,00011,126,00011,257,00012,762,0009,829,0009,425,0008,592,00010,424,00045,960,00037,492,00008,371,0007,812,0008,281,00005,846,0000004,998,9410007,044,3321,871,715268,25007,165,4651,789,1161,789,1160254,00003,986,3610452,00003,703,5550616,00003,953,0340670,00002,832,5180683,00002,040,499703,0000001,491,0990001,723,9280003,927,9810001,643,4030004,826,2030003,445,9510004,017,4120003,844,1730003,789,5790004,045,7220003,568,8550003,438,8790001,972,3020001,538,5930
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
342,545,000
367,216,000
353,997,000
404,795,260
386,492,134
423,279,616
400,470,205
385,767,539
382,227,575
388,390,000
388,390,000
378,393,000
378,393,000
406,639,000
406,639,000
379,032,000
379,032,000
414,829,000
421,333,000
421,797,000
404,824,000
412,720,000
390,331,000
396,966,000
275,848,000
0
283,581,000
0
0
00283,581,0000275,848,000396,966,000390,331,000412,720,000404,824,000421,797,000421,333,000414,829,000379,032,000379,032,000406,639,000406,639,000378,393,000378,393,000388,390,000388,390,000382,227,575385,767,539400,470,205423,279,616386,492,134404,795,260353,997,000367,216,000342,545,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
541,000
535,000
506,000
535,023
536,808
553,574
523,743
525,585
520,762
478,000
478,000
831,000
831,000
814,000
814,000
545,000
545,000
9,927,000
558,000
9,645,000
1,200,000
11,524,000
1,306,000
14,105,000
1,109,000
0
447,000
0
0
00447,00001,109,00014,105,0001,306,00011,524,0001,200,0009,645,000558,0009,927,000545,000545,000814,000814,000831,000831,000478,000478,000520,762525,585523,743553,574536,808535,023506,000535,000541,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
1,549,221
0
0
0
1,205,635
0
0
0
950,518
0
0
0
1,231,290
0
0
0
1,693,097
0
0
0
2,019,025
0
0
0
2,601,423
0
0
0
2,874,207
0
0
0
3,962,431
0
0
0
3,633,679
0
0
0
3,719,593
0
0
0
5,099,677
0
0
0
8,227,544
0
0
0
7,882,983
0
0
0
13,543,000
12,319,149
0
12,844,000
0
15,688,698
0
15,292,000
0
13,705,000
0
14,231,000
0
13,607,277
0
14,132,000
0
15,116,115
0
14,413,000
0
16,747,150
16,747,150
22,655,000
0
21,116,672
23,154,478
19,137,000
19,147,350
21,513,484
21,128,552
15,151,000
17,398,000
16,426,000
14,105,000
13,754,000
12,599,000
15,345,000
19,357,000
18,873,000
0
23,898,000
24,251,000
23,414,000
22,337,000
21,556,000
24,159,000
25,720,000
26,281,000
28,020,000
29,546,000
29,687,000
28,630,000
26,094,000
25,328,000
24,981,000
23,709,000
24,136,000
25,739,000
28,120,000
31,254,000
28,844,000
27,895,000
26,241,000
26,659,000
25,766,000
24,937,000
24,718,000
25,308,000
24,188,000
23,894,000
24,366,000
23,779,000
23,489,000
22,520,000
22,545,000
24,230,000
24,230,000
24,413,000
24,421,000
24,433,000
25,646,000
0
24,586,000
24,609,000
26,183,000
25,955,000
26,176,000
23,549,000
19,069,000
15,145,000
14,014,000
13,559,000
10,085,000
9,426,000
9,426,000
9,426,0009,426,00010,085,00013,559,00014,014,00015,145,00019,069,00023,549,00026,176,00025,955,00026,183,00024,609,00024,586,000025,646,00024,433,00024,421,00024,413,00024,230,00024,230,00022,545,00022,520,00023,489,00023,779,00024,366,00023,894,00024,188,00025,308,00024,718,00024,937,00025,766,00026,659,00026,241,00027,895,00028,844,00031,254,00028,120,00025,739,00024,136,00023,709,00024,981,00025,328,00026,094,00028,630,00029,687,00029,546,00028,020,00026,281,00025,720,00024,159,00021,556,00022,337,00023,414,00024,251,00023,898,000018,873,00019,357,00015,345,00012,599,00013,754,00014,105,00016,426,00017,398,00015,151,00021,128,55221,513,48419,147,35019,137,00023,154,47821,116,672022,655,00016,747,15016,747,150014,413,000015,116,115014,132,000013,607,277014,231,000013,705,000015,292,000015,688,698012,844,000012,319,14913,543,0000007,882,9830008,227,5440005,099,6770003,719,5930003,633,6790003,962,4310002,874,2070002,601,4230002,019,0250001,693,0970001,231,290000950,5180001,205,6350001,549,2210
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
150,728
0
0
0
152,650
0
0
162,966
0
0
0
170,710
0
0
0
173,433
0
0
0
181,551
0
0
0
242,045
0
0
0
6,834,802
0
0
0
255,564
0
0
0
195,615
12,597,000
0
0
189,000
0
7,347,000
0
8,114,000
0
0
18,048,000
208,000
0
0
0
229,000
0
0
9,098,000
24,669,000
23,600,000
21,104,000
20,332,000
19,966,000
19,129,000
20,325,000
21,919,000
24,293,000
27,429,000
25,047,000
24,094,000
328,000
22,848,000
21,982,000
320,000
20,913,000
21,505,000
20,409,000
20,108,000
20,573,000
322,000
20,179,000
322,000
321,000
322,000
7,669,000
323,000
323,000
323,000
7,536,000
320,000
320,000
7,480,000
7,426,000
7,354,000
321,000
321,000
322,000
319,000
319,000
0
319,000
267,000
267,000
267,000267,000319,0000319,000319,000322,000321,000321,0007,354,0007,426,0007,480,000320,000320,0007,536,000323,000323,000323,0007,669,000322,000321,000322,00020,179,000322,00020,573,00020,108,00020,409,00021,505,00020,913,000320,00021,982,00022,848,000328,00024,094,00025,047,00027,429,00024,293,00021,919,00020,325,00019,129,00019,966,00020,332,00021,104,00023,600,00024,669,0009,098,00000229,000000208,00018,048,000008,114,00007,347,0000189,0000012,597,000195,615000255,5640006,834,802000242,045000181,551000173,433000170,710000162,96600152,650000150,72800000000000000000000000000000000000000000000000000000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-390,019
0
0
0
1,058,570
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-162,287
0
0
0
-1,757,803
0
0
0
0
0
0
0
-4,015,000
0
0
0
-395,000
0
0
0
2,500,000
0
0
5,275,000
5,027,000
8,925,000
6,710,000
1,004,000
516,000
6,261,000
2,794,000
8,430,000
6,620,000
9,461,000
8,481,000
6,831,000
6,222,000
6,476,000
8,633,000
5,460,000
4,908,000
5,155,000
5,222,000
3,093,000
2,861,000
5,783,000
5,783,000
5,055,000
1,760,000
6,704,000
3,320,000
6,503,000
3,928,000
24,413,000
5,202,000
0
4,393,000
3,227,000
4,018,000
4,288,000
4,567,000
1,111,000
-2,417,000
-5,845,000
-5,045,000
13,383,000
-5,543,000
-2,447,000
-2,447,000
-2,447,000-2,447,000-5,543,00013,383,000-5,045,000-5,845,000-2,417,0001,111,0004,567,0004,288,0004,018,0003,227,0004,393,00005,202,00024,413,0003,928,0006,503,0003,320,0006,704,0001,760,0005,055,0005,783,0005,783,0002,861,0003,093,0005,222,0005,155,0004,908,0005,460,0008,633,0006,476,0006,222,0006,831,0008,481,0009,461,0006,620,0008,430,0002,794,0006,261,000516,0001,004,0006,710,0008,925,0005,027,0005,275,000002,500,000000-395,000000-4,015,0000000000-1,757,803000-162,287000000000000000000000000001,058