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

American Financial Group Inc
Buy, Hold or Sell?

Let's analyze American Financial Group Inc together

I guess you are interested in American Financial Group Inc. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of American Financial Group Inc. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about American Financial Group Inc

I send you an email if I find something interesting about American Financial Group Inc.

1. Quick Overview

1.1. Quick analysis of American Financial Group Inc (30 sec.)










1.2. What can you expect buying and holding a share of American Financial Group Inc? (30 sec.)

How much money do you get?

How much money do you get?
$6.80
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$56.09
Expected worth in 1 year
$65.19
How sure are you?
75.0%

+ What do you gain per year?

Total Gains per Share
$15.90
Return On Investment
11.0%

For what price can you sell your share?

Current Price per Share
$143.91
Expected price per share
$122.43 - $
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of American Financial Group Inc (5 min.)




Live pricePrice per Share (EOD)
$143.91
Intrinsic Value Per Share
$169.72 - $242.96
Total Value Per Share
$225.82 - $299.06

2.2. Growth of American Financial Group Inc (5 min.)




Is American Financial Group Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$4.7b$3.9b$405.7m9.2%

How much money is American Financial Group Inc making?

Current yearPrevious yearGrowGrow %
Making money$223.7m$216.2m$7.5m3.4%
Net Profit Margin11.1%11.4%--

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

2.3. Financial Health of American Financial Group Inc (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 Financial Group Inc?

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

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

Speculation

The Price per Share of American Financial Group Inc is $143.91. 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 Financial Group Inc.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in American Financial Group Inc, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $56.09. Based on the TTM, the Book Value Change Per Share is $2.27 per quarter. Based on the YOY, the Book Value Change Per Share is $0.24 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 $1.70 per quarter.
Based on historical numbers we can estimate the returns while holding a share of American Financial Group Inc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps2.161.5%2.671.9%2.541.8%3.112.2%2.341.6%
Usd Book Value Change Per Share3.862.7%2.271.6%0.240.2%-0.66-0.5%0.010.0%
Usd Dividend Per Share0.690.5%1.701.2%2.121.5%3.032.1%1.941.3%
Usd Total Gains Per Share4.553.2%3.972.8%2.361.6%2.371.6%1.951.4%
Usd Price Per Share134.60-128.25-122.30-115.47-102.05-
Price to Earnings Ratio15.60-12.32-12.21-9.90-16.48-
Price-to-Total Gains Ratio29.57-36.56-77.17--10.08-2.97-
Price to Book Ratio2.40-2.45-2.61-2.10-1.81-
Price-to-Total Gains Ratio29.57-36.56-77.17--10.08-2.97-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share143.91
Number of shares6
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share1.703.03
Usd Book Value Change Per Share2.27-0.66
Usd Total Gains Per Share3.972.37
Gains per Quarter (6 shares)23.8414.21
Gains per Year (6 shares)95.3756.85
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
141558573-1647
282109180146-32104
3122164275218-48161
4163218370291-64218
5204273465364-80275
6245327560437-96332
7286382655510-112389
8327436750582-128446
9367491845655-144503
10408546940728-160560

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%19.01.00.095.0%38.02.00.095.0%133.010.00.093.0%
Book Value Change Per Share3.01.00.075.0%6.06.00.050.0%9.011.00.045.0%21.019.00.052.5%80.063.00.055.9%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%143.00.00.0100.0%
Total Gains per Share4.00.00.0100.0%10.02.00.083.3%15.05.00.075.0%30.010.00.075.0%96.047.00.067.1%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of American Financial Group Inc compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--3.8602.273+70%0.240+1510%-0.665+117%0.006+67061%
Book Value Per Share--56.09352.394+7%46.879+20%57.632-3%58.032-3%
Current Ratio--0.5010.453+11%18.812-97%12.578-96%6.445-92%
Debt To Asset Ratio--0.8560.833+3%0.864-1%0.865-1%0.887-4%
Debt To Equity Ratio--5.9225.019+18%6.340-7%7.052-16%8.568-31%
Dividend Per Share--0.6911.701-59%2.116-67%3.033-77%1.940-64%
Eps--2.1572.666-19%2.539-15%3.106-31%2.337-8%
Free Cash Flow Per Share--6.3153.580+76%3.900+62%4.628+36%4.900+29%
Free Cash Flow To Equity Per Share--1.787-0.006+100%-0.118+107%1.188+50%6.505-73%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--242.962--------
Intrinsic Value_10Y_min--169.722--------
Intrinsic Value_1Y_max--20.316--------
Intrinsic Value_1Y_min--15.077--------
Intrinsic Value_3Y_max--64.113--------
Intrinsic Value_3Y_min--47.240--------
Intrinsic Value_5Y_max--111.614--------
Intrinsic Value_5Y_min--81.284--------
Market Cap12078552807.360+6%11297152441.60010763978883.760+5%10415508250.000+8%9902991126.752+14%8934022638.376+26%
Net Profit Margin--0.0760.111-31%0.114-33%0.141-46%0.111-31%
Operating Margin---0.124-100%0.133-100%0.167-100%0.143-100%
Operating Ratio--0.0730.079-8%-0.291+499%0.134-45%0.911-92%
Pb Ratio2.566+6%2.4002.450-2%2.608-8%2.099+14%1.807+33%
Pe Ratio16.683+6%15.60412.318+27%12.212+28%9.898+58%16.479-5%
Price Per Share143.910+6%134.600128.248+5%122.300+10%115.466+17%102.050+32%
Price To Free Cash Flow Ratio5.697+6%5.3297.236-26%14.116-62%1.015+425%2.328+129%
Price To Total Gains Ratio31.619+6%29.57436.562-19%77.174-62%-10.080+134%2.966+897%
Quick Ratio--0.5690.845-33%25.676-98%20.172-97%10.891-95%
Return On Assets--0.0060.009-36%0.007-25%0.008-27%0.005+10%
Return On Equity--0.0380.051-25%0.054-29%0.052-27%0.040-3%
Total Gains Per Share--4.5513.974+15%2.356+93%2.369+92%1.945+134%
Usd Book Value--4708000000.0004397500000.000+7%3991750000.000+18%4975000000.000-5%5110500000.000-8%
Usd Book Value Change Per Share--3.8602.273+70%0.240+1510%-0.665+117%0.006+67061%
Usd Book Value Per Share--56.09352.394+7%46.879+20%57.632-3%58.032-3%
Usd Dividend Per Share--0.6911.701-59%2.116-67%3.033-77%1.940-64%
Usd Eps--2.1572.666-19%2.539-15%3.106-31%2.337-8%
Usd Free Cash Flow--530000000.000300500000.000+76%331500000.000+60%401150000.000+32%433125000.000+22%
Usd Free Cash Flow Per Share--6.3153.580+76%3.900+62%4.628+36%4.900+29%
Usd Free Cash Flow To Equity Per Share--1.787-0.006+100%-0.118+107%1.188+50%6.505-73%
Usd Market Cap12078552807.360+6%11297152441.60010763978883.760+5%10415508250.000+8%9902991126.752+14%8934022638.376+26%
Usd Price Per Share143.910+6%134.600128.248+5%122.300+10%115.466+17%102.050+32%
Usd Profit--181000000.000223750000.000-19%216250000.000-16%266000000.000-32%203475000.000-11%
Usd Revenue--2369000000.0002054750000.000+15%1918250000.000+23%1879700000.000+26%1797000000.000+32%
Usd Total Gains Per Share--4.5513.974+15%2.356+93%2.369+92%1.945+134%
 EOD+4 -4MRQTTM+20 -15YOY+20 -155Y+17 -1810Y+17 -18

3.3 Fundamental Score

Let's check the fundamental score of American Financial Group Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1516.683
Price to Book Ratio (EOD)Between0-12.566
Net Profit Margin (MRQ)Greater than00.076
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.569
Current Ratio (MRQ)Greater than10.501
Debt to Asset Ratio (MRQ)Less than10.856
Debt to Equity Ratio (MRQ)Less than15.922
Return on Equity (MRQ)Greater than0.150.038
Return on Assets (MRQ)Greater than0.050.006
Total2/10 (20.0%)

3.4 Technical Score

Let's check the technical score of American Financial Group Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5062.171
Ma 20Greater thanMa 50139.041
Ma 50Greater thanMa 100133.586
Ma 100Greater thanMa 200129.617
OpenGreater thanClose147.000
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About American Financial Group Inc

American Financial Group, Inc., an insurance holding company, provides specialty property and casualty insurance products in the United States. The company offers property and transportation insurance products, such as physical damage and liability coverage for buses and trucks, inland and ocean marine, agricultural-related products, and other commercial property and specialty transportation coverages; specialty casualty insurance, including primarily excess and surplus, executive and professional liability, general liability, umbrella and excess liability, and specialty coverage in targeted markets, as well as customized programs for small to mid-sized businesses and workers' compensation insurance; and specialty financial insurance products comprising risk management insurance programs for lending and leasing institutions, fidelity and surety products, and trade credit insurance. It sells its property and casualty insurance products through independent insurance agents and brokers. The company was founded in 1872 and is headquartered in Cincinnati, Ohio.

Fundamental data was last updated by Penke on 2024-11-16 11:35:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit American Financial Group Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare American Financial Group Inc to the Insurance - Property & Casualty industry mean.
  • A Net Profit Margin of 7.6% means that $0.08 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of American Financial Group Inc:

  • The MRQ is 7.6%. The company is making a profit. +1
  • The TTM is 11.1%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ7.6%TTM11.1%-3.4%
TTM11.1%YOY11.4%-0.3%
TTM11.1%5Y14.1%-3.1%
5Y14.1%10Y11.1%+3.1%
4.3.1.2. Return on Assets

Shows how efficient American Financial Group Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare American Financial Group Inc to the Insurance - Property & Casualty industry mean.
  • 0.6% Return on Assets means that American Financial Group Inc generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of American Financial Group Inc:

  • The MRQ is 0.6%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.9%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.6%TTM0.9%-0.3%
TTM0.9%YOY0.7%+0.1%
TTM0.9%5Y0.8%+0.1%
5Y0.8%10Y0.5%+0.3%
4.3.1.3. Return on Equity

Shows how efficient American Financial Group Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare American Financial Group Inc to the Insurance - Property & Casualty industry mean.
  • 3.8% Return on Equity means American Financial Group Inc generated $0.04 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of American Financial Group Inc:

  • The MRQ is 3.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 5.1%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ3.8%TTM5.1%-1.3%
TTM5.1%YOY5.4%-0.3%
TTM5.1%5Y5.2%-0.1%
5Y5.2%10Y4.0%+1.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of American Financial Group Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient American Financial Group Inc is operating .

  • Measures how much profit American Financial Group Inc makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare American Financial Group Inc 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 Financial Group Inc:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM12.4%-12.4%
TTM12.4%YOY13.3%-1.0%
TTM12.4%5Y16.7%-4.3%
5Y16.7%10Y14.3%+2.4%
4.3.2.2. Operating Ratio

Measures how efficient American Financial Group Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Insurance - Property & Casualty industry mean).
  • An Operation Ratio of 0.07 means that the operating costs are $0.07 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of American Financial Group Inc:

  • The MRQ is 0.073. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.079. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.073TTM0.079-0.006
TTM0.079YOY-0.291+0.371
TTM0.0795Y0.134-0.055
5Y0.13410Y0.911-0.778
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of American Financial Group Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if American Financial Group Inc 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 0.50 means the company has $0.50 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of American Financial Group Inc:

  • The MRQ is 0.501. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.453. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.501TTM0.453+0.048
TTM0.453YOY18.812-18.359
TTM0.4535Y12.578-12.125
5Y12.57810Y6.445+6.133
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare American Financial Group Inc to the Insurance - Property & Casualty industry mean.
  • A Quick Ratio of 0.57 means the company can pay off $0.57 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of American Financial Group Inc:

  • The MRQ is 0.569. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.845. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.569TTM0.845-0.276
TTM0.845YOY25.676-24.831
TTM0.8455Y20.172-19.326
5Y20.17210Y10.891+9.281
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of American Financial Group Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of American Financial Group Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare American Financial Group Inc to Insurance - Property & Casualty industry mean.
  • A Debt to Asset Ratio of 0.86 means that American Financial Group Inc assets are financed with 85.6% credit (debt) and the remaining percentage (100% - 85.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of American Financial Group Inc:

  • The MRQ is 0.856. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.833. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.856TTM0.833+0.023
TTM0.833YOY0.864-0.031
TTM0.8335Y0.865-0.033
5Y0.86510Y0.887-0.021
4.5.4.2. Debt to Equity Ratio

Measures if American Financial Group Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare American Financial Group Inc to the Insurance - Property & Casualty industry mean.
  • A Debt to Equity ratio of 592.2% means that company has $5.92 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of American Financial Group Inc:

  • The MRQ is 5.922. The company is unable to pay all its debts with equity. -1
  • The TTM is 5.019. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ5.922TTM5.019+0.904
TTM5.019YOY6.340-1.321
TTM5.0195Y7.052-2.033
5Y7.05210Y8.568-1.516
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 Financial Group Inc generates.

  • Above 15 is considered overpriced but always compare American Financial Group Inc to the Insurance - Property & Casualty industry mean.
  • A PE ratio of 15.60 means the investor is paying $15.60 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of American Financial Group Inc:

  • The EOD is 16.683. Based on the earnings, the company is fair priced.
  • The MRQ is 15.604. Based on the earnings, the company is fair priced.
  • The TTM is 12.318. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD16.683MRQ15.604+1.079
MRQ15.604TTM12.318+3.285
TTM12.318YOY12.212+0.106
TTM12.3185Y9.898+2.421
5Y9.89810Y16.479-6.581
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 Financial Group Inc:

  • The EOD is 5.697. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 5.329. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 7.236. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD5.697MRQ5.329+0.369
MRQ5.329TTM7.236-1.907
TTM7.236YOY14.116-6.880
TTM7.2365Y1.015+6.221
5Y1.01510Y2.328-1.313
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 Financial Group Inc 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 2.40 means the investor is paying $2.40 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of American Financial Group Inc:

  • The EOD is 2.566. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.400. Based on the equity, the company is underpriced. +1
  • The TTM is 2.450. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.566MRQ2.400+0.166
MRQ2.400TTM2.450-0.050
TTM2.450YOY2.608-0.158
TTM2.4505Y2.099+0.351
5Y2.09910Y1.807+0.292
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 Financial Group Inc.

4.8.1. Institutions holding American Financial Group Inc

Institutions are holding 64.471% of the shares of American Financial Group Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc9.25770.02167769361-107218-1.3612
2024-06-30Vanguard Group Inc9.25540.01847767475-262347-3.2672
2024-06-30FMR Inc6.33180.04185313829-47503-0.886
2024-06-30Victory Capital Management Inc.4.45370.4613737705-273238-6.8123
2024-06-30AMERICAN FINANCIAL GROUP INC RET& SAV PL3.20961002693582-79664-2.8726
2024-06-30State Street Corp3.08520.01392589184179790.6992
2024-06-30Morgan Stanley - Brokerage Accounts1.75180.0071470134-3114-0.2114
2024-06-30Geode Capital Management, LLC1.67940.01521409387760195.7013
2024-06-30AllianceBernstein L.P.1.30060.04681091540-102535-8.587
2024-06-30Dimensional Fund Advisors, Inc.1.18960.0321998349-57018-5.4027
2024-06-30Amvescap Plc.1.17430.0256985505831509.2148
2024-06-30LSV Asset Management1.11690.2526937340-64910-6.4764
2024-06-30NORGES BANK1.03420.016867942495016.0482
2024-06-30Bank of New York Mellon Corp0.99690.019583661977970.9407
2024-06-30Goldman Sachs Group Inc0.8490.0148712475266433.8848
2024-06-30Northern Trust Corp0.78930.0137662442601499.9867
2024-09-30Fort Washington Investment Advisors Inc0.71980.494360409700
2024-06-30Johnson Investment Counsel Inc0.68650.746657617423890.4164
2024-09-30Eulav Asset Management0.59431.6338498721429029.4121
2024-06-30Bahl & Gaynor Inc.0.58630.3382492021389378.5938
Total 50.0623104.212942013882-592081-1.4%

4.9.2. Funds holding American Financial Group Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Total Stock Mkt Idx Inv2.83570.018323798241306465.8086
2024-10-31iShares Core S&P Mid-Cap ETF2.70710.3204227189412320.0543
2024-09-30Victory Sycamore Established Value R2.66911.55472240000-160000-6.6667
2024-09-30Vanguard Small Cap Index2.25270.16551890506870274.8255
2024-09-30Vanguard Small Cap Value Index Inv1.52520.29361279982701495.7982
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.23860.12841039445416884.1782
2024-09-30Fidelity Mid-Cap Stock0.90981.340576349500
2024-08-31Fidelity Low-Priced Stock0.87290.3501732560-347-0.0473
2024-10-31iShares MSCI USA Min Vol Factor ETF0.72340.3285607143-1145-0.1882
2024-09-30SPDR® S&P MIDCAP 400 ETF Trust0.68620.33375758955398110.3429
2024-10-31Invesco S&P MidCap Quality ETF0.64781.23185436724700.0865
2024-10-31First Trust SMID Cp Rising Div Achv ETF0.58640.999449212016800.3425
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.52330.126439198-15900-3.4938
2024-09-30Value Line Mid Cap Focused0.51073.02674285924290011.1229
2024-09-30Fidelity Extended Market Index0.50030.1354419862261816.6503
2024-10-31iShares S&P Mid-Cap 400 Value ETF0.46730.6546392155-313-0.0798
2024-09-30Fidelity Value0.46640.5336391400-32700-7.7104
2024-09-30Vanguard Dividend Appreciation ETF0.46420.05113895933578910.1155
2024-09-30Fidelity Equity-Income0.43530.560636528800
2024-10-31State St S&P Midcap® Indx SL Cl II0.39080.318832799500
Total 21.413212.471717970619+281338+1.6%

5.3. Insider Transactions

Insiders are holding 17.744% of the shares of American Financial Group Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-06-28Amy Y MurrayBUY1200125.17
2024-03-12James E EvansSELL2274128.64
2024-03-01Michelle A GillisSELL2053126.81
2024-02-28Brian S HertzmanSELL1067126.95
2024-02-28Mark A WeissSELL2500127.06
2024-02-22Lehman John I VonSELL1773125.48
2024-02-08Michelle A GillisSELL5176121
2023-12-27Amy Y MurraySELL850118.15
2023-12-20William W VeritySELL2274120.26
2023-12-15Amy Y MurraySELL415118.96
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets32,591,000
Total Liabilities27,883,000
Total Stockholder Equity4,708,000
 As reported
Total Liabilities 27,883,000
Total Stockholder Equity+ 4,708,000
Total Assets = 32,591,000

Assets

Total Assets32,591,000
Total Current Assets3,311,000
Long-term Assets13,810,000
Total Current Assets
Cash And Cash Equivalents 1,322,000
Short-term Investments 449,000
Net Receivables 1,989,000
Total Current Assets  (as reported)3,311,000
Total Current Assets  (calculated)3,760,000
+/- 449,000
Long-term Assets
Goodwill 305,000
Other Assets 15,470,000
Long-term Assets  (as reported)13,810,000
Long-term Assets  (calculated)15,775,000
+/- 1,965,000

Liabilities & Shareholders' Equity

Total Current Liabilities6,605,000
Long-term Liabilities1,475,000
Total Stockholder Equity4,708,000
Total Current Liabilities
Accounts payable 6,605,000
Other Current Liabilities -6,605,000
Total Current Liabilities  (as reported)6,605,000
Total Current Liabilities  (calculated)0
+/- 6,605,000
Long-term Liabilities
Long-term Liabilities  (as reported)1,475,000
Long-term Liabilities  (calculated)0
+/- 1,475,000
Total Stockholder Equity
Common Stock84,000
Retained Earnings 3,360,000
Accumulated Other Comprehensive Income -136,000
Other Stockholders Equity 1,400,000
Total Stockholder Equity (as reported)4,708,000
Total Stockholder Equity (calculated)4,708,000
+/-0
Other
Cash and Short Term Investments 1,322,000
Common Stock Shares Outstanding 83,900
Liabilities and Stockholders Equity 32,591,000
Net Debt 153,000
Net Working Capital -3,294,000
Short Long Term Debt Total 1,475,000



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total Assets 
0
2,873,900
0
0
0
2,932,500
0
0
0
2,492,900
0
0
0
2,400,300
2,967,800
2,988,700
3,173,100
3,178,200
3,253,700
3,392,300
3,190,700
3,546,900
3,515,400
3,660,000
3,671,200
3,383,100
3,437,900
3,599,600
3,428,200
3,531,100
3,653,600
3,867,200
3,901,800
4,049,600
4,033,500
4,068,800
4,167,600
4,194,000
4,120,200
13,827,700
13,942,600
14,953,900
14,855,600
14,820,900
14,954,400
15,051,100
15,183,900
15,358,100
15,683,100
15,755,349
16,023,300
16,194,500
15,605,300
15,845,203
15,709,400
16,097,100
16,018,600
16,054,075
16,154,298
16,398,658
16,233,625
16,415,541
16,506,196
16,753,525
17,549,908
17,401,681
17,401,681
18,513,794
19,284,845
19,504,826
18,542,063
19,141,152
19,863,963
20,197,258
20,384,648
21,275,863
22,132,268
22,559,527
22,007,573
22,513,959
23,146,470
22,815,992
22,909,263
23,102,611
25,070,128
25,101,100
25,385,000
25,695,900
26,115,900
25,807,500
26,002,300
26,157,600
26,924,600
26,427,500
25,842,100
26,270,600
27,853,700
27,683,300
30,290,000
30,526,000
32,639,000
32,454,000
32,948,000
34,053,000
35,130,000
36,042,000
36,211,000
37,052,000
39,633,000
39,171,000
39,139,000
39,414,000
40,947,000
42,087,000
42,770,000
45,355,000
46,552,000
47,535,000
48,307,000
49,424,000
50,557,000
49,859,000
51,038,000
52,733,000
54,845,000
55,072,000
57,464,000
58,618,000
60,163,000
60,658,000
60,656,000
61,834,000
64,190,000
63,456,000
66,132,000
67,697,000
69,067,000
70,130,000
67,643,000
70,867,000
73,110,000
73,566,000
74,197,000
34,381,000
29,942,000
28,939,000
28,702,000
28,084,000
29,532,000
28,831,000
28,481,000
29,048,000
30,825,000
24,616,000
24,413,000
24,613,000
32,591,000
32,591,00024,613,00024,413,00024,616,00030,825,00029,048,00028,481,00028,831,00029,532,00028,084,00028,702,00028,939,00029,942,00034,381,00074,197,00073,566,00073,110,00070,867,00067,643,00070,130,00069,067,00067,697,00066,132,00063,456,00064,190,00061,834,00060,656,00060,658,00060,163,00058,618,00057,464,00055,072,00054,845,00052,733,00051,038,00049,859,00050,557,00049,424,00048,307,00047,535,00046,552,00045,355,00042,770,00042,087,00040,947,00039,414,00039,139,00039,171,00039,633,00037,052,00036,211,00036,042,00035,130,00034,053,00032,948,00032,454,00032,639,00030,526,00030,290,00027,683,30027,853,70026,270,60025,842,10026,427,50026,924,60026,157,60026,002,30025,807,50026,115,90025,695,90025,385,00025,101,10025,070,12823,102,61122,909,26322,815,99223,146,47022,513,95922,007,57322,559,52722,132,26821,275,86320,384,64820,197,25819,863,96319,141,15218,542,06319,504,82619,284,84518,513,79417,401,68117,401,68117,549,90816,753,52516,506,19616,415,54116,233,62516,398,65816,154,29816,054,07516,018,60016,097,10015,709,40015,845,20315,605,30016,194,50016,023,30015,755,34915,683,10015,358,10015,183,90015,051,10014,954,40014,820,90014,855,60014,953,90013,942,60013,827,7004,120,2004,194,0004,167,6004,068,8004,033,5004,049,6003,901,8003,867,2003,653,6003,531,1003,428,2003,599,6003,437,9003,383,1003,671,2003,660,0003,515,4003,546,9003,190,7003,392,3003,253,7003,178,2003,173,1002,988,7002,967,8002,400,3000002,492,9000002,932,5000002,873,9000
   > Total Current Assets 
0
1,502,200
0
0
0
2,162,900
0
0
0
2,031,400
0
0
0
2,018,000
2,366,900
2,378,500
2,548,200
2,509,500
2,502,600
2,640,700
2,444,500
2,605,800
2,588,800
2,766,100
2,791,600
2,824,400
2,884,600
3,046,000
2,879,000
2,998,700
3,192,300
3,407,900
3,449,800
3,547,600
3,539,400
3,603,900
3,705,400
514,800
385,800
917,200
1,024,300
1,247,300
927,000
1,967,400
1,044,700
1,057,400
1,045,700
1,038,700
1,063,900
1,191,335
929,300
283,000
1,166,900
1,222,019
940,000
1,004,400
1,022,300
1,271,677
1,252,263
1,289,631
1,330,009
1,379,946
1,171,395
1,299,113
1,525,743
0
1,464,426
1,557,334
1,962,048
1,886,335
1,484,950
18,985,909
19,717,626
-148,132,742
20,218,899
21,118,029
22,013,273
-143,322,473
21,845,924
22,410,643
23,049,915
-144,066,008
22,748,996
-120,573,389
-116,841,872
24,934,100
25,224,000
25,532,900
25,936,900
25,603,500
25,805,300
25,973,600
26,750,600
26,217,500
25,632,100
26,060,600
27,646,700
27,476,300
30,082,000
30,318,000
32,453,000
32,268,000
32,762,000
33,867,000
34,944,000
35,856,000
28,525,000
213,000
30,831,000
30,154,000
26,953,000
27,060,000
27,806,000
28,834,000
30,001,000
32,006,000
32,176,000
2,427,000
2,256,000
2,344,000
2,043,000
2,323,000
2,279,000
2,626,000
2,754,000
3,160,000
2,937,000
3,390,000
3,582,000
3,546,000
41,897,000
42,724,000
43,552,000
44,746,000
46,714,000
48,482,000
49,599,000
57,566,000
55,875,000
60,319,000
63,019,000
39,690,000
39,110,000
20,172,000
20,317,000
18,129,000
15,720,000
967,000
14,419,000
14,627,000
29,210,000
17,242,000
17,392,000
4,388,000
4,108,000
4,192,000
3,311,000
3,311,0004,192,0004,108,0004,388,00017,392,00017,242,00029,210,00014,627,00014,419,000967,00015,720,00018,129,00020,317,00020,172,00039,110,00039,690,00063,019,00060,319,00055,875,00057,566,00049,599,00048,482,00046,714,00044,746,00043,552,00042,724,00041,897,0003,546,0003,582,0003,390,0002,937,0003,160,0002,754,0002,626,0002,279,0002,323,0002,043,0002,344,0002,256,0002,427,00032,176,00032,006,00030,001,00028,834,00027,806,00027,060,00026,953,00030,154,00030,831,000213,00028,525,00035,856,00034,944,00033,867,00032,762,00032,268,00032,453,00030,318,00030,082,00027,476,30027,646,70026,060,60025,632,10026,217,50026,750,60025,973,60025,805,30025,603,50025,936,90025,532,90025,224,00024,934,100-116,841,872-120,573,38922,748,996-144,066,00823,049,91522,410,64321,845,924-143,322,47322,013,27321,118,02920,218,899-148,132,74219,717,62618,985,9091,484,9501,886,3351,962,0481,557,3341,464,42601,525,7431,299,1131,171,3951,379,9461,330,0091,289,6311,252,2631,271,6771,022,3001,004,400940,0001,222,0191,166,900283,000929,3001,191,3351,063,9001,038,7001,045,7001,057,4001,044,7001,967,400927,0001,247,3001,024,300917,200385,800514,8003,705,4003,603,9003,539,4003,547,6003,449,8003,407,9003,192,3002,998,7002,879,0003,046,0002,884,6002,824,4002,791,6002,766,1002,588,8002,605,8002,444,5002,640,7002,502,6002,509,5002,548,2002,378,5002,366,9002,018,0000002,031,4000002,162,9000001,502,2000
       Cash And Cash Equivalents 
0
193,000
0
0
0
1,078,600
0
0
0
1,072,000
0
0
0
757,900
30,600
27,600
22,800
16,100
12,900
16,600
7,500
34,600
26,500
21,800
27,100
15,000
32,000
32,000
32,000
36,000
28,000
36,000
29,000
32,000
31,000
41,000
33,000
171,000
41,000
210,000
260,000
544,000
249,000
228,000
402,000
448,000
407,000
362,000
354,000
257,000
215,000
283,000
412,000
297,000
343,000
409,000
313,000
391,000
287,000
244,000
268,000
439,000
211,000
288,000
490,000
544,000
544,000
445,000
883,000
871,000
736,000
918,000
802,000
594,000
485,000
594,736
837,085
861,742
527,391
797,488
641,308
471,849
565,232
595,262
1,139,818
1,329,000
1,102,900
679,500
729,200
815,900
983,400
843,100
1,193,600
1,264,000
1,315,000
1,450,800
1,434,600
1,119,500
1,170,000
1,011,000
1,140,000
1,099,000
1,499,000
1,629,000
991,000
1,324,000
1,422,000
1,523,000
1,626,000
1,705,000
1,529,000
1,271,000
1,331,000
1,639,000
1,876,000
2,116,000
1,310,000
1,343,000
1,212,000
1,216,000
894,000
1,220,000
1,231,000
1,548,000
1,639,000
2,107,000
1,890,000
2,207,000
2,349,000
2,338,000
1,659,000
1,810,000
2,009,000
1,515,000
2,000,000
2,374,000
2,693,000
2,314,000
1,673,000
2,698,000
3,747,000
2,810,000
1,691,000
3,365,000
2,833,000
2,131,000
1,181,000
967,000
794,000
872,000
857,000
988,000
1,221,000
1,225,000
1,087,000
1,121,000
1,322,000
1,322,0001,121,0001,087,0001,225,0001,221,000988,000857,000872,000794,000967,0001,181,0002,131,0002,833,0003,365,0001,691,0002,810,0003,747,0002,698,0001,673,0002,314,0002,693,0002,374,0002,000,0001,515,0002,009,0001,810,0001,659,0002,338,0002,349,0002,207,0001,890,0002,107,0001,639,0001,548,0001,231,0001,220,000894,0001,216,0001,212,0001,343,0001,310,0002,116,0001,876,0001,639,0001,331,0001,271,0001,529,0001,705,0001,626,0001,523,0001,422,0001,324,000991,0001,629,0001,499,0001,099,0001,140,0001,011,0001,170,0001,119,5001,434,6001,450,8001,315,0001,264,0001,193,600843,100983,400815,900729,200679,5001,102,9001,329,0001,139,818595,262565,232471,849641,308797,488527,391861,742837,085594,736485,000594,000802,000918,000736,000871,000883,000445,000544,000544,000490,000288,000211,000439,000268,000244,000287,000391,000313,000409,000343,000297,000412,000283,000215,000257,000354,000362,000407,000448,000402,000228,000249,000544,000260,000210,00041,000171,00033,00041,00031,00032,00029,00036,00028,00036,00032,00032,00032,00015,00027,10021,80026,50034,6007,50016,60012,90016,10022,80027,60030,600757,9000001,072,0000001,078,600000193,0000
       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
513,694
0
0
0
220,496
0
0
0
217,171
215,247
214,629
214,631
213,469
212,005
210,721
214,797
0
211,288
214,928
215,003
214,852
213,462
213,737
215,349
13,827,795,000
14,399,562
14,777,895
15,503,257
15,636,633,000
15,721,528
16,203,155
16,254,290
16,223,971,000
16,448,002
16,398,989
17,304,858
17,739,000
18,027,000
17,960,000
18,053,100
18,054,100
18,237,000
18,122,900
17,553,900
16,870,500
17,135,600
17,948,900
19,628,000
19,791,200
20,611,000
20,927,000
22,723,000
22,670,000
23,537,000
24,368,000
24,954,000
25,577,000
26,478,000
1,723,000
28,037,000
24,118,000
24,775,000
25,035,000
25,674,000
26,456,000
27,390,000
28,988,000
29,965,000
30,734,000
33,498,000
33,795,000
34,772,000
32,284,000
33,921,000
34,638,000
35,394,000
36,046,000
38,035,000
37,504,000
37,818,000
38,379,000
39,125,000
39,648,000
40,244,000
41,997,000
43,431,000
44,710,000
45,503,000
46,505,000
46,134,000
48,046,000
48,193,000
43,207,000
9,289,000
9,732,000
10,427,000
10,357,000
10,809,000
9,793,000
10,034,000
10,095,000
10,044,000
9,885,000
9,931,000
521,000
457,000
404,000
449,000
449,000404,000457,000521,0009,931,0009,885,00010,044,00010,095,00010,034,0009,793,00010,809,00010,357,00010,427,0009,732,0009,289,00043,207,00048,193,00048,046,00046,134,00046,505,00045,503,00044,710,00043,431,00041,997,00040,244,00039,648,00039,125,00038,379,00037,818,00037,504,00038,035,00036,046,00035,394,00034,638,00033,921,00032,284,00034,772,00033,795,00033,498,00030,734,00029,965,00028,988,00027,390,00026,456,00025,674,00025,035,00024,775,00024,118,00028,037,0001,723,00026,478,00025,577,00024,954,00024,368,00023,537,00022,670,00022,723,00020,927,00020,611,00019,791,20019,628,00017,948,90017,135,60016,870,50017,553,90018,122,90018,237,00018,054,10018,053,10017,960,00018,027,00017,739,00017,304,85816,398,98916,448,00216,223,971,00016,254,29016,203,15515,721,52815,636,633,00015,503,25714,777,89514,399,56213,827,795,000215,349213,737213,462214,852215,003214,928211,2880214,797210,721212,005213,469214,631214,629215,247217,171000220,496000513,6940000000000000000000000000000000000000000000000000
       Net Receivables 
0
404,900
0
0
0
296,100
0
0
0
319,200
0
0
0
241,200
335,700
381,400
362,800
372,800
429,700
433,900
446,900
514,800
532,900
508,300
504,700
332,900
342,900
356,600
378,700
330,900
292,600
326,900
345,300
289,900
316,900
342,700
355,200
343,800
344,800
707,200
764,300
703,300
678,000
1,739,400
642,700
609,400
638,700
676,700
709,900
934,335
714,300
0
754,900
925,019
597,000
595,400
709,300
880,677
965,263
1,045,631
1,062,009
940,946
960,395
1,011,113
1,035,743
920,426
920,426
1,112,334
1,079,048
1,015,335
748,950
825,131
955,378
822,975
740,671
3,934,382
4,193,480
4,318,802
3,982,523
4,103,010
4,530,654
4,226,088
4,055,015
4,203,402
5,113,372
4,649,600
4,535,500
4,679,100
4,978,400
1,036,000
1,000,400
1,076,400
1,540,100
1,044,500
965,500
1,090,400
1,222,300
1,095,800
880,000
948,000
1,428,000
1,209,000
927,000
1,143,000
1,663,000
1,460,000
1,175,000
1,375,000
1,918,000
4,925,000
4,116,000
4,220,000
5,017,000
4,750,000
4,228,000
4,536,000
5,175,000
5,037,000
4,551,000
4,694,000
5,368,000
4,393,000
4,190,000
4,356,000
5,234,000
4,642,000
4,599,000
4,886,000
5,980,000
5,545,000
5,204,000
5,387,000
6,284,000
5,673,000
5,552,000
5,547,000
5,851,000
5,725,000
5,670,000
5,722,000
6,388,000
12,282,000
5,016,000
5,435,000
6,112,000
5,641,000
5,436,000
5,930,000
7,134,000
6,202,000
5,934,000
6,369,000
7,886,000
7,119,000
7,074,000
6,824,000
1,989,000
1,989,0006,824,0007,074,0007,119,0007,886,0006,369,0005,934,0006,202,0007,134,0005,930,0005,436,0005,641,0006,112,0005,435,0005,016,00012,282,0006,388,0005,722,0005,670,0005,725,0005,851,0005,547,0005,552,0005,673,0006,284,0005,387,0005,204,0005,545,0005,980,0004,886,0004,599,0004,642,0005,234,0004,356,0004,190,0004,393,0005,368,0004,694,0004,551,0005,037,0005,175,0004,536,0004,228,0004,750,0005,017,0004,220,0004,116,0004,925,0001,918,0001,375,0001,175,0001,460,0001,663,0001,143,000927,0001,209,0001,428,000948,000880,0001,095,8001,222,3001,090,400965,5001,044,5001,540,1001,076,4001,000,4001,036,0004,978,4004,679,1004,535,5004,649,6005,113,3724,203,4024,055,0154,226,0884,530,6544,103,0103,982,5234,318,8024,193,4803,934,382740,671822,975955,378825,131748,9501,015,3351,079,0481,112,334920,426920,4261,035,7431,011,113960,395940,9461,062,0091,045,631965,263880,677709,300595,400597,000925,019754,9000714,300934,335709,900676,700638,700609,400642,7001,739,400678,000703,300764,300707,200344,800343,800355,200342,700316,900289,900345,300326,900292,600330,900378,700356,600342,900332,900504,700508,300532,900514,800446,900433,900429,700372,800362,800381,400335,700241,200000319,200000296,100000404,9000
       Other Current Assets 
0
904,300
0
0
0
788,200
0
0
0
640,200
0
0
0
1,018,900
2,000,600
1,969,500
2,162,600
2,120,600
2,060,000
2,190,200
1,990,100
2,056,400
2,029,400
2,236,000
2,259,800
2,476,500
2,509,700
2,657,400
2,468,300
2,631,800
2,871,700
3,045,000
3,075,500
3,225,700
3,191,500
3,220,200
3,317,200
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
15,857,302
0
0
0
0
17,242,778
17,960,248
-149,549,717
18,993,228
16,588,911
16,982,708
-148,503,017
17,336,010
17,510,145
17,877,953
-148,763,945
18,128,749
-125,372,053
-123,095,062
18,955,500
19,585,600
20,174,300
20,229,300
23,751,600
23,821,500
24,054,100
24,016,900
23,909,000
23,351,600
23,519,400
24,989,800
25,261,000
28,032,000
28,359,000
29,885,000
29,960,000
30,336,000
31,095,000
32,290,000
33,072,000
0
0
0
0
-3,467,000
-3,466,000
-4,216,000
-4,011,000
-3,493,000
-3,634,000
-4,274,000
-36,188,000
-37,005,000
-37,361,000
-38,991,000
-37,127,000
-38,599,000
-39,388,000
-41,066,000
-39,635,000
-41,587,000
-42,788,000
-44,144,000
-44,316,000
-4,091,000
-4,121,000
-4,985,000
-4,439,000
-4,269,000
-4,149,000
-4,448,000
5,038,000
3,775,000
4,536,000
5,030,000
-18,609,000
23,114,000
6,529,000
6,616,000
5,493,000
-24,663,000
-26,030,000
-25,964,000
-2,542,000
3,298,000
3,976,000
5,090,000
961,000
1,078,000
1,143,000
0
01,143,0001,078,000961,0005,090,0003,976,0003,298,000-2,542,000-25,964,000-26,030,000-24,663,0005,493,0006,616,0006,529,00023,114,000-18,609,0005,030,0004,536,0003,775,0005,038,000-4,448,000-4,149,000-4,269,000-4,439,000-4,985,000-4,121,000-4,091,000-44,316,000-44,144,000-42,788,000-41,587,000-39,635,000-41,066,000-39,388,000-38,599,000-37,127,000-38,991,000-37,361,000-37,005,000-36,188,000-4,274,000-3,634,000-3,493,000-4,011,000-4,216,000-3,466,000-3,467,000000033,072,00032,290,00031,095,00030,336,00029,960,00029,885,00028,359,00028,032,00025,261,00024,989,80023,519,40023,351,60023,909,00024,016,90024,054,10023,821,50023,751,60020,229,30020,174,30019,585,60018,955,500-123,095,062-125,372,05318,128,749-148,763,94517,877,95317,510,14517,336,010-148,503,01716,982,70816,588,91118,993,228-149,549,71717,960,24817,242,778000015,857,302000000000000000000000000000003,317,2003,220,2003,191,5003,225,7003,075,5003,045,0002,871,7002,631,8002,468,3002,657,4002,509,7002,476,5002,259,8002,236,0002,029,4002,056,4001,990,1002,190,2002,060,0002,120,6002,162,6001,969,5002,000,6001,018,900000640,200000788,200000904,3000
   > Long-term Assets 
0
1,371,700
0
0
0
769,600
0
0
0
461,500
0
0
0
382,300
600,900
610,200
624,900
668,700
751,100
751,600
746,200
941,100
926,600
893,900
879,600
558,700
553,300
553,600
549,200
532,400
461,300
459,300
452,000
502,000
494,100
464,900
462,200
394,500
389,000
304,300
305,800
314,100
294,000
287,300
285,000
278,600
275,000
272,200
269,900
8,278,466
300,900
298,300
283,400
11,036,458
278,700
311,600
329,000
10,603,978
10,768,141
10,644,391
10,599,134
10,868,927
11,159,351
11,199,976
11,535,869
0
11,375,134
12,063,624
12,366,402
12,556,038
11,871,222
155,243
146,337
168,330,000
165,749
157,834
118,995
165,882,000
161,649
103,316
96,555
166,882,000
160,267
143,676,000
141,912,000
167,000
161,000
163,000
179,000
204,000
197,000
184,000
174,000
210,000
210,000
210,000
207,000
207,000
208,000
208,000
186,000
186,000
186,000
186,000
186,000
186,000
186,000
24,735,000
185,000
185,000
12,186,000
12,354,000
13,141,000
13,253,000
12,769,000
13,349,000
14,376,000
45,108,000
46,051,000
47,080,000
48,514,000
47,536,000
48,759,000
50,107,000
52,091,000
51,912,000
54,527,000
55,228,000
56,581,000
57,112,000
18,759,000
19,110,000
20,638,000
18,710,000
19,418,000
19,215,000
19,468,000
207,000
207,000
207,000
207,000
207,000
176,000
176,000
176,000
13,178,000
13,726,000
27,117,000
12,967,000
13,083,000
13,067,000
12,973,000
305,000
20,228,000
20,305,000
20,421,000
13,810,000
13,810,00020,421,00020,305,00020,228,000305,00012,973,00013,067,00013,083,00012,967,00027,117,00013,726,00013,178,000176,000176,000176,000207,000207,000207,000207,000207,00019,468,00019,215,00019,418,00018,710,00020,638,00019,110,00018,759,00057,112,00056,581,00055,228,00054,527,00051,912,00052,091,00050,107,00048,759,00047,536,00048,514,00047,080,00046,051,00045,108,00014,376,00013,349,00012,769,00013,253,00013,141,00012,354,00012,186,000185,000185,00024,735,000186,000186,000186,000186,000186,000186,000186,000208,000208,000207,000207,000210,000210,000210,000174,000184,000197,000204,000179,000163,000161,000167,000141,912,000143,676,000160,267166,882,00096,555103,316161,649165,882,000118,995157,834165,749168,330,000146,337155,24311,871,22212,556,03812,366,40212,063,62411,375,134011,535,86911,199,97611,159,35110,868,92710,599,13410,644,39110,768,14110,603,978329,000311,600278,70011,036,458283,400298,300300,9008,278,466269,900272,200275,000278,600285,000287,300294,000314,100305,800304,300389,000394,500462,200464,900494,100502,000452,000459,300461,300532,400549,200553,600553,300558,700879,600893,900926,600941,100746,200751,600751,100668,700624,900610,200600,900382,300000461,500000769,6000001,371,7000
       Property Plant Equipment 
0
1,065,900
0
0
0
571,400
0
0
0
345,100
0
0
0
301,500
304,500
305,900
324,300
335,600
411,400
414,500
411,400
412,000
413,200
384,200
373,300
149,800
147,100
147,900
147,800
135,800
95,400
96,200
94,000
95,200
90,500
64,700
64,800
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
263,466
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-73,400
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
167,000
162,000
162,000
158,000
162,000
163,000
154,000
139,000
133,000
124,000
118,000
118,000
111,000
108,000
104,000
103,000
116,000
167,000
167,000
176,000
181,000
206,000
0
0206,000181,000176,000167,000167,000116,000103,000104,000108,000111,000118,000118,000124,000133,000139,000154,000163,000162,000158,000162,000162,000167,000000000000000000000000000000000000000-73,400000000000000000000000000000000263,4660000000000000000000000000000064,80064,70090,50095,20094,00096,20095,400135,800147,800147,900147,100149,800373,300384,200413,200412,000411,400414,500411,400335,600324,300305,900304,500301,500000345,100000571,4000001,065,9000
       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
299,408
0
0
0
281,769
0
0
0
332,072
328,689
324,028
314,887
318,920
324,603
321,014
316,098
312,819
312,819
309,254
309,254
248,683
173,408
169,331
169,331
168,330
169,026
170,026
165,882
165,882
165,882
165,882
165,882
166,882
166,882
166,882
178,807
167,800
167,700
176,500
204,500
204,400
209,700
209,700
209,800
210,200
210,200
210,200
207,600
207,600
208,000
208,000
186,000
186,000
186,000
186,000
186,000
186,000
186,000
186,000
185,000
185,000
185,000
185,000
185,000
185,000
185,000
200,000
201,000
201,000
201,000
201,000
201,000
199,000
199,000
199,000
199,000
199,000
199,000
199,000
199,000
199,000
199,000
199,000
199,000
207,000
207,000
207,000
207,000
207,000
207,000
207,000
207,000
207,000
176,000
176,000
176,000
234,000
246,000
246,000
246,000
246,000
246,000
246,000
305,000
305,000
305,000
305,000
305,000
305,000305,000305,000305,000305,000246,000246,000246,000246,000246,000246,000234,000176,000176,000176,000207,000207,000207,000207,000207,000207,000207,000207,000207,000199,000199,000199,000199,000199,000199,000199,000199,000199,000199,000199,000199,000201,000201,000201,000201,000201,000200,000185,000185,000185,000185,000185,000185,000185,000186,000186,000186,000186,000186,000186,000186,000186,000208,000208,000207,600207,600210,200210,200210,200209,800209,700209,700204,400204,500176,500167,700167,800178,807166,882166,882166,882165,882165,882165,882165,882165,882170,026169,026168,330169,331169,331173,408248,683309,254309,254312,819312,819316,098321,014324,603318,920314,887324,028328,689332,072000281,769000299,4080000000000000000000000000000000000000000000000000
       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
20,453,000
20,836,000
21,490,000
22,630,000
0
0
0
0
25,274,000
25,890,000
26,169,000
26,815,000
27,780,000
28,810,000
30,484,000
31,601,000
34,041,000
35,268,000
35,520,000
36,429,000
35,525,000
37,113,000
37,821,000
40,166,000
39,326,000
41,460,000
42,572,000
42,904,000
43,710,000
42,504,000
43,192,000
44,005,000
45,169,000
47,110,000
48,548,000
49,510,000
51,001,000
49,989,000
52,441,000
52,734,000
48,029,000
11,265,000
12,101,000
12,561,000
12,944,000
13,398,000
12,272,000
12,532,000
12,837,000
12,821,000
12,453,000
12,796,000
13,266,000
13,316,000
13,220,000
0
013,220,00013,316,00013,266,00012,796,00012,453,00012,821,00012,837,00012,532,00012,272,00013,398,00012,944,00012,561,00012,101,00011,265,00048,029,00052,734,00052,441,00049,989,00051,001,00049,510,00048,548,00047,110,00045,169,00044,005,00043,192,00042,504,00043,710,00042,904,00042,572,00041,460,00039,326,00040,166,00037,821,00037,113,00035,525,00036,429,00035,520,00035,268,00034,041,00031,601,00030,484,00028,810,00027,780,00026,815,00026,169,00025,890,00025,274,000000022,630,00021,490,00020,836,00020,453,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
305,800
0
0
0
198,200
0
0
0
116,400
0
0
0
80,800
296,400
304,300
300,600
333,100
339,700
337,100
334,800
529,100
513,400
509,700
506,300
408,900
406,200
405,700
401,400
396,600
365,900
363,100
358,000
406,800
403,600
400,200
397,400
394,500
389,000
304,300
305,800
314,100
294,000
287,300
285,000
278,600
275,000
272,200
269,900
0
300,900
298,300
283,400
0
278,700
311,600
329,000
0
0
0
0
318,920
0
0
0
312,819
309,254
309,254
309,254
248,683
173,408
169,331
169,331
168,330
169,026
170,026
165,882
165,882
165,882
165,882
165,882
166,882
166,882
166,882
178,807
167,800
257,500
251,600
278,000
453,500
545,300
531,400
623,100
533,600
525,600
520,300
476,800
457,500
449,000
436,000
414,000
399,000
398,000
390,000
382,000
379,000
371,000
364,000
661,000
578,000
598,000
847,000
893,000
989,000
917,000
864,000
913,000
870,000
803,000
1,057,000
1,083,000
1,225,000
1,094,000
919,000
903,000
1,273,000
1,237,000
1,186,000
1,148,000
1,242,000
1,453,000
1,616,000
1,700,000
1,736,000
1,498,000
1,251,000
1,009,000
1,080,000
1,613,000
855,000
531,000
278,000
207,000
288,000
291,000
306,000
375,000
394,000
357,000
354,000
351,000
348,000
522,000
522,000
353,000
204,000
0
0204,000353,000522,000522,000348,000351,000354,000357,000394,000375,000306,000291,000288,000207,000278,000531,000855,0001,613,0001,080,0001,009,0001,251,0001,498,0001,736,0001,700,0001,616,0001,453,0001,242,0001,148,0001,186,0001,237,0001,273,000903,000919,0001,094,0001,225,0001,083,0001,057,000803,000870,000913,000864,000917,000989,000893,000847,000598,000578,000661,000364,000371,000379,000382,000390,000398,000399,000414,000436,000449,000457,500476,800520,300525,600533,600623,100531,400545,300453,500278,000251,600257,500167,800178,807166,882166,882166,882165,882165,882165,882165,882165,882170,026169,026168,330169,331169,331173,408248,683309,254309,254309,254312,819000318,9200000329,000311,600278,7000283,400298,300300,9000269,900272,200275,000278,600285,000287,300294,000314,100305,800304,300389,000394,500397,400400,200403,600406,800358,000363,100365,900396,600401,400405,700406,200408,900506,300509,700513,400529,100334,800337,100339,700333,100300,600304,300296,40080,800000116,400000198,200000305,8000
       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
0
0
0
0
0
0
0
0
0
0
0
0
3,284,700
3,345,400
12,606,200
12,612,500
13,392,500
13,634,600
12,566,200
13,624,700
13,715,100
13,863,200
14,047,200
14,349,300
6,285,548
14,793,100
15,613,200
14,155,000
3,586,726
14,490,700
14,781,100
14,667,300
4,178,420
4,133,894
4,464,636
4,304,482
4,166,668
4,175,450
4,254,436
4,488,296
14,200,794
4,562,121
4,892,836
4,956,395
5,062,453
5,185,891
18,223,445
19,062,295
16,506,160
19,675,813
20,432,641
21,012,305
18,043,131
21,197,133
21,430,503
22,228,794
18,879,439
22,344,031
22,507,349
23,930,310
19,262,200
24,004,700
24,736,600
25,110,800
20,100,500
24,669,700
24,988,200
25,435,400
20,045,000
23,656,400
23,922,400
25,590,600
21,432,500
23,381,000
23,770,000
25,452,000
25,501,000
25,953,000
26,954,000
27,932,000
28,608,000
7,500,000
12,104,000
8,617,000
8,832,000
31,390,000
31,688,000
32,475,000
33,470,000
34,324,000
36,415,000
37,605,000
38,443,000
39,796,000
40,811,000
41,606,000
41,623,000
42,947,000
44,196,000
45,111,000
45,433,000
48,158,000
48,714,000
49,256,000
50,297,000
8,305,000
8,337,000
8,388,000
7,987,000
7,979,000
7,907,000
7,904,000
12,357,000
11,561,000
10,341,000
9,884,000
33,669,000
34,911,000
14,033,000
9,449,000
-2,368,000
-744,000
1,008,000
2,146,000
1,121,000
-13,796,000
-1,167,000
13,128,000
0
12,397,000
0
15,470,000
15,470,000012,397,000013,128,000-1,167,000-13,796,0001,121,0002,146,0001,008,000-744,000-2,368,0009,449,00014,033,00034,911,00033,669,0009,884,00010,341,00011,561,00012,357,0007,904,0007,907,0007,979,0007,987,0008,388,0008,337,0008,305,00050,297,00049,256,00048,714,00048,158,00045,433,00045,111,00044,196,00042,947,00041,623,00041,606,00040,811,00039,796,00038,443,00037,605,00036,415,00034,324,00033,470,00032,475,00031,688,00031,390,0008,832,0008,617,00012,104,0007,500,00028,608,00027,932,00026,954,00025,953,00025,501,00025,452,00023,770,00023,381,00021,432,50025,590,60023,922,40023,656,40020,045,00025,435,40024,988,20024,669,70020,100,50025,110,80024,736,60024,004,70019,262,20023,930,31022,507,34922,344,03118,879,43922,228,79421,430,50321,197,13318,043,13121,012,30520,432,64119,675,81316,506,16019,062,29518,223,4455,185,8915,062,4534,956,3954,892,8364,562,12114,200,7944,488,2964,254,4364,175,4504,166,6684,304,4824,464,6364,133,8944,178,42014,667,30014,781,10014,490,7003,586,72614,155,00015,613,20014,793,1006,285,54814,349,30014,047,20013,863,20013,715,10013,624,70012,566,20013,634,60013,392,50012,612,50012,606,2003,345,4003,284,7000000000000000000000000000000000000000
> Total Liabilities 
0
1,048,000
0
0
0
840,300
0
0
0
836,000
0
0
0
630,400
1,081,900
1,081,800
1,242,500
1,333,900
1,402,100
1,524,300
1,541,400
1,885,400
1,938,500
2,057,600
2,063,500
1,886,100
1,936,900
2,183,200
2,009,900
2,011,700
2,094,400
2,227,000
2,193,700
2,312,200
2,372,000
2,433,700
2,537,500
2,639,100
2,622,800
12,546,200
12,537,100
13,199,400
13,146,500
13,123,500
13,107,700
13,002,300
13,143,600
13,083,100
13,299,800
13,579,643
13,777,800
13,935,100
13,291,200
13,607,250
13,553,000
14,036,600
14,091,900
14,224,827
14,322,770
14,641,473
14,394,051
14,358,978
14,398,107
14,674,447
15,508,214
15,448,572
15,448,572
16,435,382
17,085,279
17,307,954
16,352,952
16,739,362
17,528,980
17,933,538
17,905,462
18,995,706
19,661,950
19,909,394
19,399,006
19,682,996
20,482,657
20,097,340
20,207,420
20,377,765
22,029,348
21,888,300
22,047,100
22,437,300
23,007,400
22,661,500
22,859,900
23,160,200
24,033,500
23,825,900
23,163,300
23,078,000
24,051,600
23,764,400
25,983,000
26,095,000
27,910,000
27,834,000
28,336,000
29,428,000
30,510,000
31,351,000
31,479,000
32,277,000
34,669,000
34,423,000
34,231,000
34,776,000
36,237,000
37,354,000
37,797,000
40,197,000
41,474,000
42,481,000
43,207,000
44,440,000
45,651,000
45,089,000
46,101,000
47,540,000
49,487,000
50,153,000
52,269,000
53,306,000
54,784,000
55,324,000
55,473,000
56,750,000
59,026,000
58,484,000
60,467,000
61,607,000
62,746,000
63,861,000
62,596,000
64,741,000
66,770,000
66,777,000
67,512,000
28,780,000
24,702,000
23,927,000
23,867,000
24,017,000
25,600,000
24,779,000
24,540,000
25,055,000
26,844,000
20,358,000
20,173,000
20,229,000
27,883,000
27,883,00020,229,00020,173,00020,358,00026,844,00025,055,00024,540,00024,779,00025,600,00024,017,00023,867,00023,927,00024,702,00028,780,00067,512,00066,777,00066,770,00064,741,00062,596,00063,861,00062,746,00061,607,00060,467,00058,484,00059,026,00056,750,00055,473,00055,324,00054,784,00053,306,00052,269,00050,153,00049,487,00047,540,00046,101,00045,089,00045,651,00044,440,00043,207,00042,481,00041,474,00040,197,00037,797,00037,354,00036,237,00034,776,00034,231,00034,423,00034,669,00032,277,00031,479,00031,351,00030,510,00029,428,00028,336,00027,834,00027,910,00026,095,00025,983,00023,764,40024,051,60023,078,00023,163,30023,825,90024,033,50023,160,20022,859,90022,661,50023,007,40022,437,30022,047,10021,888,30022,029,34820,377,76520,207,42020,097,34020,482,65719,682,99619,399,00619,909,39419,661,95018,995,70617,905,46217,933,53817,528,98016,739,36216,352,95217,307,95417,085,27916,435,38215,448,57215,448,57215,508,21414,674,44714,398,10714,358,97814,394,05114,641,47314,322,77014,224,82714,091,90014,036,60013,553,00013,607,25013,291,20013,935,10013,777,80013,579,64313,299,80013,083,10013,143,60013,002,30013,107,70013,123,50013,146,50013,199,40012,537,10012,546,2002,622,8002,639,1002,537,5002,433,7002,372,0002,312,2002,193,7002,227,0002,094,4002,011,7002,009,9002,183,2001,936,9001,886,1002,063,5002,057,6001,938,5001,885,4001,541,4001,524,3001,402,1001,333,9001,242,5001,081,8001,081,900630,400000836,000000840,3000001,048,0000
   > Total Current Liabilities 
0
71,200
0
0
0
21,400
0
0
0
10,400
0
0
0
8,700
327,200
1,093,000
1,260,000
1,351,000
1,429,000
1,551,000
1,568,000
1,705,000
1,966,000
2,089,000
2,082,000
1,904,000
1,954,000
2,200,000
2,027,000
1,983,000
2,111,000
2,243,000
2,194,000
2,327,000
2,389,000
2,438,000
2,542,000
9,087,000
2,630,000
11,606,000
11,702,000
12,632,000
12,646,000
12,747,000
12,759,000
12,979,000
13,186,000
13,269,000
13,581,000
13,512,000
13,694,000
13,807,000
13,177,000
13,537,000
13,400,000
13,739,000
13,849,000
13,981,000
14,030,000
14,298,000
14,149,000
14,087,000
14,158,000
14,415,000
15,103,000
15,023,000
15,023,000
16,006,000
16,746,000
16,834,000
16,033,000
16,425,000
17,213,000
16,727,000
16,618,000
17,696,000
18,389,000
18,651,000
18,555,000
18,866,000
19,648,000
19,358,000
19,546,000
19,725,000
21,386,000
21,251,000
21,420,000
21,829,000
22,206,000
21,824,000
21,991,000
22,285,000
23,196,000
22,908,000
22,221,000
22,288,000
23,307,000
23,074,000
25,301,000
25,390,000
27,108,000
27,032,000
27,536,000
28,641,000
29,728,000
30,493,000
292,000
396,000
656,000
3,191,000
33,456,000
33,992,000
35,492,000
36,575,000
37,061,000
39,458,000
40,586,000
41,595,000
42,323,000
43,598,000
44,953,000
44,247,000
45,285,000
46,735,000
48,384,000
48,873,000
50,990,000
51,901,000
53,500,000
54,027,000
54,172,000
55,449,000
57,724,000
57,184,000
59,044,000
60,184,000
61,323,000
62,388,000
61,123,000
62,829,000
977,000
5,210,000
4,354,000
829,000
1,146,000
920,000
910,000
971,000
1,366,000
1,035,000
911,000
1,038,000
1,398,000
9,796,000
9,618,000
9,626,000
6,605,000
6,605,0009,626,0009,618,0009,796,0001,398,0001,038,000911,0001,035,0001,366,000971,000910,000920,0001,146,000829,0004,354,0005,210,000977,00062,829,00061,123,00062,388,00061,323,00060,184,00059,044,00057,184,00057,724,00055,449,00054,172,00054,027,00053,500,00051,901,00050,990,00048,873,00048,384,00046,735,00045,285,00044,247,00044,953,00043,598,00042,323,00041,595,00040,586,00039,458,00037,061,00036,575,00035,492,00033,992,00033,456,0003,191,000656,000396,000292,00030,493,00029,728,00028,641,00027,536,00027,032,00027,108,00025,390,00025,301,00023,074,00023,307,00022,288,00022,221,00022,908,00023,196,00022,285,00021,991,00021,824,00022,206,00021,829,00021,420,00021,251,00021,386,00019,725,00019,546,00019,358,00019,648,00018,866,00018,555,00018,651,00018,389,00017,696,00016,618,00016,727,00017,213,00016,425,00016,033,00016,834,00016,746,00016,006,00015,023,00015,023,00015,103,00014,415,00014,158,00014,087,00014,149,00014,298,00014,030,00013,981,00013,849,00013,739,00013,400,00013,537,00013,177,00013,807,00013,694,00013,512,00013,581,00013,269,00013,186,00012,979,00012,759,00012,747,00012,646,00012,632,00011,702,00011,606,0002,630,0009,087,0002,542,0002,438,0002,389,0002,327,0002,194,0002,243,0002,111,0001,983,0002,027,0002,200,0001,954,0001,904,0002,082,0002,089,0001,966,0001,705,0001,568,0001,551,0001,429,0001,351,0001,260,0001,093,000327,2008,70000010,40000021,40000071,2000
       Short-term Debt 
0
71,200
0
0
0
21,400
0
0
0
10,400
0
0
0
8,700
0
0
0
6,300
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
593,900
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,061,000
0
0
0
998,000
0
0
0
1,305,000
2,242,000
2,360,000
21,000
285,000
40,000
40,000
40,000
445,000
345,000
0
0
310,000
0
0
0
5,210,000
0
0
0
38,000
0
0
0
0
0
0
0
0
0
0
0
0000000000038,0000005,210,000000310,00000345,000445,00040,00040,00040,000285,00021,0002,360,0002,242,0001,305,000000998,0000001,061,00000000000000000000000000593,9000000000000000000000000000000000000000000000000000000000000000000000000000006,3000008,70000010,40000021,40000071,2000
       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
1,061,000
0
0
0
998,000
0
0
0
1,305,000
2,242,000
2,360,000
21,000
285,000
40,000
40,000
40,000
445,000
345,000
0
0
310,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000310,00000345,000445,00040,00040,00040,000285,00021,0002,360,0002,242,0001,305,000000998,0000001,061,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
327,200
344,300
318,700
350,200
391,800
361,000
371,700
403,100
433,700
392,100
390,200
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
993,424
1,003,482
980,116
972,271
1,030,935
1,083,729
1,372,285
1,150,093
1,165,945
1,302,112
1,745,651
1,499,602
1,440,424
1,041,422
1,403,769
1,358,785
1,256,370
1,363,409
1,663,524
1,708,149
1,534,260
1,617,531
1,706,156
1,514,154
1,496,910
1,427,203
1,897,362
1,713,800
1,686,200
1,687,300
1,833,600
1,615,200
359,200
354,300
531,200
504,100
286,000
274,400
646,400
462,700
357,000
277,000
446,000
320,000
228,000
302,000
651,000
475,000
292,000
396,000
656,000
3,191,000
250,000
367,000
601,000
508,000
400,000
445,000
673,000
645,000
494,000
511,000
724,000
591,000
501,000
588,000
835,000
2,936,000
2,918,000
681,000
906,000
743,000
661,000
721,000
932,000
752,000
730,000
755,000
867,000
814,000
3,743,000
3,753,000
977,000
807,000
753,000
829,000
1,146,000
920,000
910,000
971,000
1,366,000
1,035,000
911,000
1,038,000
1,398,000
1,186,000
1,078,000
5,094,000
6,605,000
6,605,0005,094,0001,078,0001,186,0001,398,0001,038,000911,0001,035,0001,366,000971,000910,000920,0001,146,000829,000753,000807,000977,0003,753,0003,743,000814,000867,000755,000730,000752,000932,000721,000661,000743,000906,000681,0002,918,0002,936,000835,000588,000501,000591,000724,000511,000494,000645,000673,000445,000400,000508,000601,000367,000250,0003,191,000656,000396,000292,000475,000651,000302,000228,000320,000446,000277,000357,000462,700646,400274,400286,000504,100531,200354,300359,2001,615,2001,833,6001,687,3001,686,2001,713,8001,897,3621,427,2031,496,9101,514,1541,706,1561,617,5311,534,2601,708,1491,663,5241,363,4091,256,3701,358,7851,403,7691,041,4221,440,4241,499,6021,745,6511,302,1121,165,9451,150,0931,372,2851,083,7291,030,935972,271980,1161,003,482993,424000000000000000000000000000000000390,200392,100433,700403,100371,700361,000391,800350,200318,700344,300327,20000000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-327,200
748,700
941,300
994,500
1,037,200
1,190,000
1,196,300
1,301,900
1,532,300
1,696,900
1,691,800
1,904,000
1,954,000
2,200,000
2,027,000
1,983,000
2,111,000
2,243,000
2,194,000
2,327,000
2,389,000
2,438,000
2,542,000
9,087,000
2,630,000
11,606,000
11,702,000
12,632,000
12,646,000
12,747,000
12,759,000
12,979,000
13,186,000
13,269,000
13,581,000
13,512,000
13,694,000
13,807,000
13,177,000
13,537,000
13,400,000
13,739,000
13,849,000
13,981,000
14,030,000
14,298,000
14,149,000
14,087,000
14,158,000
14,415,000
15,103,000
0
15,023,000
16,006,000
16,746,000
16,834,000
16,033,000
16,425,000
17,213,000
16,727,000
16,618,000
17,696,000
18,389,000
18,651,000
18,555,000
18,866,000
19,648,000
19,358,000
19,546,000
19,725,000
21,386,000
21,251,000
21,420,000
21,829,000
22,206,000
21,824,000
21,631,800
21,930,700
22,664,800
22,403,900
21,935,000
22,013,600
22,660,600
22,611,300
24,944,000
25,113,000
26,662,000
26,712,000
27,308,000
28,339,000
29,077,000
30,018,000
-292,000
-396,000
-656,000
-3,191,000
33,206,000
33,625,000
34,891,000
36,067,000
36,661,000
39,013,000
39,913,000
40,950,000
41,829,000
43,087,000
44,229,000
43,656,000
44,784,000
46,147,000
47,549,000
45,937,000
48,072,000
51,220,000
52,594,000
53,284,000
53,511,000
54,728,000
56,792,000
56,432,000
58,314,000
59,429,000
60,456,000
61,574,000
57,380,000
59,076,000
-977,000
4,403,000
3,601,000
-829,000
-1,146,000
-38,000
-910,000
-971,000
-1,366,000
-1,035,000
-911,000
-1,038,000
-1,398,000
-1,186,000
8,540,000
-5,094,000
-6,605,000
-6,605,000-5,094,0008,540,000-1,186,000-1,398,000-1,038,000-911,000-1,035,000-1,366,000-971,000-910,000-38,000-1,146,000-829,0003,601,0004,403,000-977,00059,076,00057,380,00061,574,00060,456,00059,429,00058,314,00056,432,00056,792,00054,728,00053,511,00053,284,00052,594,00051,220,00048,072,00045,937,00047,549,00046,147,00044,784,00043,656,00044,229,00043,087,00041,829,00040,950,00039,913,00039,013,00036,661,00036,067,00034,891,00033,625,00033,206,000-3,191,000-656,000-396,000-292,00030,018,00029,077,00028,339,00027,308,00026,712,00026,662,00025,113,00024,944,00022,611,30022,660,60022,013,60021,935,00022,403,90022,664,80021,930,70021,631,80021,824,00022,206,00021,829,00021,420,00021,251,00021,386,00019,725,00019,546,00019,358,00019,648,00018,866,00018,555,00018,651,00018,389,00017,696,00016,618,00016,727,00017,213,00016,425,00016,033,00016,834,00016,746,00016,006,00015,023,000015,103,00014,415,00014,158,00014,087,00014,149,00014,298,00014,030,00013,981,00013,849,00013,739,00013,400,00013,537,00013,177,00013,807,00013,694,00013,512,00013,581,00013,269,00013,186,00012,979,00012,759,00012,747,00012,646,00012,632,00011,702,00011,606,0002,630,0009,087,0002,542,0002,438,0002,389,0002,327,0002,194,0002,243,0002,111,0001,983,0002,027,0002,200,0001,954,0001,904,0001,691,8001,696,9001,532,3001,301,9001,196,3001,190,0001,037,200994,500941,300748,700-327,20000000000000000
   > Long-term Liabilities 
0
338,900
0
0
0
121,500
0
0
0
221,500
0
0
0
189,400
249,800
215,200
409,800
402,200
414,200
558,500
554,300
555,100
554,800
701,500
697,800
670,800
668,400
656,100
656,100
656,100
655,300
655,900
523,100
523,200
507,400
503,500
503,600
1,107,000
507,200
1,235,000
1,140,000
882,000
803,000
678,000
664,000
518,000
523,000
470,000
391,000
581,000
600,000
650,000
640,000
592,000
661,000
797,000
738,000
733,000
776,000
823,000
738,000
780,000
759,000
776,000
864,000
880,000
880,000
893,000
814,000
945,000
792,000
842,000
815,000
1,509,000
1,495,000
1,486,000
1,483,000
1,478,000
1,094,000
1,090,000
1,095,000
1,000,000
914,000
902,000
924,000
921,000
924,000
897,000
897,000
937,000
991,000
998,000
952,000
1,030,000
1,058,000
915,000
877,000
828,000
824,000
851,000
954,000
952,000
949,000
940,000
937,000
934,000
931,000
1,158,000
966,000
953,000
950,000
949,000
913,000
913,000
913,000
912,000
1,062,000
1,061,000
1,061,000
1,024,000
880,000
998,000
998,000
998,000
1,300,000
1,283,000
1,283,000
1,405,000
1,284,000
1,301,000
1,301,000
1,301,000
1,302,000
1,302,000
1,423,000
1,423,000
1,423,000
1,473,000
1,473,000
1,912,000
2,108,000
11,262,000
8,738,000
1,963,000
1,964,000
1,964,000
4,623,000
1,553,000
4,746,000
4,227,000
4,086,000
1,474,000
1,474,000
10,562,000
10,555,000
10,603,000
1,475,000
1,475,00010,603,00010,555,00010,562,0001,474,0001,474,0004,086,0004,227,0004,746,0001,553,0004,623,0001,964,0001,964,0001,963,0008,738,00011,262,0002,108,0001,912,0001,473,0001,473,0001,423,0001,423,0001,423,0001,302,0001,302,0001,301,0001,301,0001,301,0001,284,0001,405,0001,283,0001,283,0001,300,000998,000998,000998,000880,0001,024,0001,061,0001,061,0001,062,000912,000913,000913,000913,000949,000950,000953,000966,0001,158,000931,000934,000937,000940,000949,000952,000954,000851,000824,000828,000877,000915,0001,058,0001,030,000952,000998,000991,000937,000897,000897,000924,000921,000924,000902,000914,0001,000,0001,095,0001,090,0001,094,0001,478,0001,483,0001,486,0001,495,0001,509,000815,000842,000792,000945,000814,000893,000880,000880,000864,000776,000759,000780,000738,000823,000776,000733,000738,000797,000661,000592,000640,000650,000600,000581,000391,000470,000523,000518,000664,000678,000803,000882,0001,140,0001,235,000507,2001,107,000503,600503,500507,400523,200523,100655,900655,300656,100656,100656,100668,400670,800697,800701,500554,800555,100554,300558,500414,200402,200409,800215,200249,800189,400000221,500000121,500000338,9000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
952,000
949,000
940,000
937,000
0
0
0
0
953,000
950,000
949,000
913,000
913,000
913,000
912,000
1,062,000
1,061,000
1,061,000
1,024,000
880,000
1,020,000
998,000
998,000
1,300,000
1,283,000
1,283,000
1,405,000
1,284,000
1,301,000
1,301,000
1,301,000
1,302,000
1,302,000
1,423,000
1,423,000
1,423,000
1,473,000
1,473,000
1,912,000
2,108,000
1,963,000
1,963,000
1,963,000
1,964,000
1,964,000
1,917,000
1,542,000
1,533,000
1,496,000
1,478,000
1,474,000
1,474,000
0
0
0
0
00001,474,0001,474,0001,478,0001,496,0001,533,0001,542,0001,917,0001,964,0001,964,0001,963,0001,963,0001,963,0002,108,0001,912,0001,473,0001,473,0001,423,0001,423,0001,423,0001,302,0001,302,0001,301,0001,301,0001,301,0001,284,0001,405,0001,283,0001,283,0001,300,000998,000998,0001,020,000880,0001,024,0001,061,0001,061,0001,062,000912,000913,000913,000913,000949,000950,000953,0000000937,000940,000949,000952,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000003,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
12,553,079
12,815,305
12,676,167
12,606,751
12,607,703
12,814,572
13,271,615
13,418,767
13,701,804
14,240,557
14,525,911
14,863,171
14,120,487
14,855,561
15,309,763
15,472,419
15,538,706
16,523,147
16,889,697
17,094,772
16,771,708
16,975,215
17,759,751
17,583,483
17,796,055
18,048,991
19,208,266
19,253,500
19,436,600
19,852,700
20,276,600
20,109,400
20,211,600
20,554,200
21,264,300
21,070,500
20,580,600
20,837,600
21,343,900
21,466,900
24,802,000
24,967,000
26,510,000
26,446,000
27,159,000
28,186,000
28,922,000
29,499,000
30,016,000
30,483,000
32,807,000
32,504,000
32,791,000
33,020,000
34,283,000
35,425,000
36,044,000
38,840,000
39,739,000
40,310,000
40,950,000
41,900,000
43,219,000
42,482,000
43,471,000
44,795,000
46,117,000
46,921,000
49,043,000
49,910,000
51,285,000
52,020,000
47,258,000
48,117,000
49,448,000
47,237,000
50,742,000
51,463,000
52,243,000
50,317,000
52,854,000
53,892,000
55,225,000
61,204,000
61,975,000
17,190,000
18,177,000
17,858,000
17,762,000
17,977,000
18,761,000
18,886,000
18,590,000
0
19,743,000
0
0
0
0
000019,743,000018,590,00018,886,00018,761,00017,977,00017,762,00017,858,00018,177,00017,190,00061,975,00061,204,00055,225,00053,892,00052,854,00050,317,00052,243,00051,463,00050,742,00047,237,00049,448,00048,117,00047,258,00052,020,00051,285,00049,910,00049,043,00046,921,00046,117,00044,795,00043,471,00042,482,00043,219,00041,900,000