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

Aflac Incorporated
Buy, Hold or Sell?

Let's analyze Aflac together

I guess you are interested in Aflac Incorporated. 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 Aflac Incorporated. 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 Aflac Incorporated

I send you an email if I find something interesting about Aflac Incorporated.

1. Quick Overview

1.1. Quick analysis of Aflac (30 sec.)










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

How much money do you get?

How much money do you get?
$1.85
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$73.29
Expected worth in 1 year
$108.39
How sure are you?
70.0%

+ What do you gain per year?

Total Gains per Share
$36.95
Return On Investment
33.2%

For what price can you sell your share?

Current Price per Share
$111.40
Expected price per share
$93.42 - $114.74
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Aflac (5 min.)




Live pricePrice per Share (EOD)
$111.40
Intrinsic Value Per Share
$20.06 - $73.24
Total Value Per Share
$93.35 - $146.53

2.2. Growth of Aflac (5 min.)




Is Aflac growing?

Current yearPrevious yearGrowGrow %
How rich?$40.8b$20.7b$7.3b26.2%

How much money is Aflac making?

Current yearPrevious yearGrowGrow %
Making money$952.2m$1.1b-$191.7m-20.1%
Net Profit Margin18.2%23.2%--

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

2.3. Financial Health of Aflac (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 Aflac?

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

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

Speculation

The Price per Share of Aflac is $111.40. 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 Aflac.
  • 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 Aflac, 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 $73.29. Based on the TTM, the Book Value Change Per Share is $8.77 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.01 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 $0.46 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Aflac.

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-0.17-0.1%1.661.5%1.901.7%1.731.6%1.361.2%
Usd Book Value Change Per Share27.3424.5%8.777.9%-0.010.0%1.691.5%1.341.2%
Usd Dividend Per Share0.480.4%0.460.4%0.400.4%0.360.3%0.290.3%
Usd Total Gains Per Share27.8225.0%9.248.3%0.390.4%2.051.8%1.631.5%
Usd Price Per Share111.80-92.37-70.75-62.39-62.14-
Price to Earnings Ratio-167.67--27.21-20.65-3.62-10.60-
Price-to-Total Gains Ratio4.02--93.91-63.40--56.26-37.97-
Price to Book Ratio1.53-1.94-2.07-1.48-1.92-
Price-to-Total Gains Ratio4.02--93.91-63.40--56.26-37.97-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share111.4
Number of shares8
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.460.36
Usd Book Value Change Per Share8.771.69
Usd Total Gains Per Share9.242.05
Gains per Quarter (8 shares)73.9016.36
Gains per Year (8 shares)295.5965.45
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
115281286125455
23056258223108120
34484287835162185
4591123117446216250
5741404147058270315
6891685176669324380
71041966206281378445
81182246235892432510
913325272654104485575
1014828082950115539640

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share3.01.00.075.0%11.01.00.091.7%19.01.00.095.0%39.01.00.097.5%142.01.00.099.3%
Book Value Change Per Share3.01.00.075.0%6.06.00.050.0%11.09.00.055.0%26.014.00.065.0%99.044.00.069.2%
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 Share3.01.00.075.0%7.05.00.058.3%12.08.00.060.0%28.012.00.070.0%106.037.00.074.1%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Aflac Incorporated 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--27.3388.775+212%-0.007+100%1.686+1522%1.341+1939%
Book Value Per Share--73.28949.397+48%34.160+115%43.260+69%35.424+107%
Current Ratio--164.50942.837+284%180.024-9%60.217+173%55.790+195%
Debt To Asset Ratio--0.6820.777-12%0.841-19%0.805-15%0.821-17%
Debt To Equity Ratio--3.5264.095-14%5.318-34%4.327-19%4.747-26%
Dividend Per Share--0.4840.462+5%0.398+22%0.360+35%0.289+67%
Eps---0.1671.660-110%1.896-109%1.732-110%1.363-112%
Free Cash Flow Per Share--2.2761.405+62%1.395+63%1.653+38%1.789+27%
Free Cash Flow To Equity Per Share--0.7960.006+14036%-0.342+143%0.549+45%0.965-17%
Gross Profit Margin--1.0000.825+21%0.724+38%0.910+10%0.955+5%
Intrinsic Value_10Y_max--73.241--------
Intrinsic Value_10Y_min--20.064--------
Intrinsic Value_1Y_max--7.191--------
Intrinsic Value_1Y_min--5.061--------
Intrinsic Value_3Y_max--21.720--------
Intrinsic Value_3Y_min--12.654--------
Intrinsic Value_5Y_max--36.384--------
Intrinsic Value_5Y_min--17.392--------
Market Cap61885819200.000-1%62373108200.00052708174250.000+18%43019101390.000+45%39414283183.000+58%44830617978.750+39%
Net Profit Margin---0.0320.182-117%0.232-114%0.210-115%0.177-118%
Operating Margin---0.243-100%0.545-100%0.293-100%0.240-100%
Operating Ratio--0.4280.242+77%0.423+1%0.266+61%0.488-12%
Pb Ratio1.5200%1.5251.943-21%2.074-26%1.480+3%1.919-20%
Pe Ratio-167.070+0%-167.670-27.212-84%20.650-912%3.622-4729%10.599-1682%
Price Per Share111.4000%111.80092.368+21%70.753+58%62.388+79%62.142+80%
Price To Free Cash Flow Ratio12.2340%12.27822.748-46%15.391-20%12.269+0%10.308+19%
Price To Total Gains Ratio4.0040%4.018-93.913+2437%63.400-94%-56.262+1500%37.969-89%
Quick Ratio--314.86395.673+229%269.551+17%103.405+204%101.447+210%
Return On Assets---0.0010.008-109%0.009-108%0.008-109%0.007-111%
Return On Equity---0.0040.039-110%0.055-107%0.042-109%0.039-110%
Total Gains Per Share--27.8229.237+201%0.391+7015%2.045+1260%1.630+1607%
Usd Book Value--40888000000.00028114250000.000+45%20758000000.000+97%27950850000.000+46%25022125000.000+63%
Usd Book Value Change Per Share--27.3388.775+212%-0.007+100%1.686+1522%1.341+1939%
Usd Book Value Per Share--73.28949.397+48%34.160+115%43.260+69%35.424+107%
Usd Dividend Per Share--0.4840.462+5%0.398+22%0.360+35%0.289+67%
Usd Eps---0.1671.660-110%1.896-109%1.732-110%1.363-112%
Usd Free Cash Flow--1270000000.000801750000.000+58%847500000.000+50%1082200000.000+17%1319625000.000-4%
Usd Free Cash Flow Per Share--2.2761.405+62%1.395+63%1.653+38%1.789+27%
Usd Free Cash Flow To Equity Per Share--0.7960.006+14036%-0.342+143%0.549+45%0.965-17%
Usd Market Cap61885819200.000-1%62373108200.00052708174250.000+18%43019101390.000+45%39414283183.000+58%44830617978.750+39%
Usd Price Per Share111.4000%111.80092.368+21%70.753+58%62.388+79%62.142+80%
Usd Profit---93000000.000952250000.000-110%1144000000.000-108%1114350000.000-108%949875000.000-110%
Usd Revenue--2949000000.0004325000000.000-32%4734250000.000-38%5085350000.000-42%5262500000.000-44%
Usd Total Gains Per Share--27.8229.237+201%0.391+7015%2.045+1260%1.630+1607%
 EOD+3 -5MRQTTM+26 -10YOY+24 -125Y+24 -1210Y+22 -14

3.3 Fundamental Score

Let's check the fundamental score of Aflac Incorporated based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-167.070
Price to Book Ratio (EOD)Between0-11.520
Net Profit Margin (MRQ)Greater than0-0.032
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than1314.863
Current Ratio (MRQ)Greater than1164.509
Debt to Asset Ratio (MRQ)Less than10.682
Debt to Equity Ratio (MRQ)Less than13.526
Return on Equity (MRQ)Greater than0.15-0.004
Return on Assets (MRQ)Greater than0.05-0.001
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of Aflac Incorporated based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5050.544
Ma 20Greater thanMa 50110.553
Ma 50Greater thanMa 100111.170
Ma 100Greater thanMa 200106.849
OpenGreater thanClose114.170
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Aflac Incorporated

Aflac Incorporated, through its subsidiaries, provides supplemental health and life insurance products. The company operates through Aflac Japan and Aflac U.S. segments. The Aflac Japan segment offers cancer, medical, nursing care, work leave, GIFT, and whole and term life insurance products, as well as WAYS and child endowment plans under saving type insurance products in Japan. The Aflac U.S. segment provides cancer, accident, short-term disability, critical illness, hospital indemnity, dental, vision, long-term care and disability, and term and whole life insurance products in the United States. It sells its products through sales associates, brokers, independent corporate agencies, individual agencies, and affiliated corporate agencies. Aflac Incorporated was founded in 1955 and is headquartered in Columbus, Georgia.

Fundamental data was last updated by Penke on 2024-11-16 11:37:05.

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 inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is 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 expensive.
Based on how much money comes from the company's main activities, the company is underpriced.
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 Aflac earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Aflac to the Insurance - Life industry mean.
  • A Net Profit Margin of -3.2% means that $-0.03 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Aflac Incorporated:

  • The MRQ is -3.2%. The company is making a loss. -1
  • The TTM is 18.2%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ-3.2%TTM18.2%-21.3%
TTM18.2%YOY23.2%-5.0%
TTM18.2%5Y21.0%-2.9%
5Y21.0%10Y17.7%+3.3%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Aflac to the Insurance - Life industry mean.
  • -0.1% Return on Assets means that Aflac generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Aflac Incorporated:

  • The MRQ is -0.1%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is 0.8%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-0.1%TTM0.8%-0.8%
TTM0.8%YOY0.9%-0.1%
TTM0.8%5Y0.8%0.0%
5Y0.8%10Y0.7%+0.1%
4.3.1.3. Return on Equity

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

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

Let's take a look of the Return on Equity trends of Aflac Incorporated:

  • The MRQ is -0.4%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is 3.9%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-0.4%TTM3.9%-4.3%
TTM3.9%YOY5.5%-1.6%
TTM3.9%5Y4.2%-0.3%
5Y4.2%10Y3.9%+0.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Aflac Incorporated.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Aflac is operating .

  • Measures how much profit Aflac 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 Aflac to the Insurance - Life 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 Aflac Incorporated:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM24.3%-24.3%
TTM24.3%YOY54.5%-30.2%
TTM24.3%5Y29.3%-5.1%
5Y29.3%10Y24.0%+5.3%
4.3.2.2. Operating Ratio

Measures how efficient Aflac is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Insurance - Life industry mean).
  • An Operation Ratio of 0.43 means that the operating costs are $0.43 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Aflac Incorporated:

  • The MRQ is 0.428. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.242. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.428TTM0.242+0.186
TTM0.242YOY0.423-0.181
TTM0.2425Y0.266-0.023
5Y0.26610Y0.488-0.222
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Aflac Incorporated.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Aflac is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Insurance - Life industry mean).
  • A Current Ratio of 164.51 means the company has $164.51 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Aflac Incorporated:

  • The MRQ is 164.509. The company is very able to pay all its short-term debts. +2
  • The TTM is 42.837. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ164.509TTM42.837+121.672
TTM42.837YOY180.024-137.187
TTM42.8375Y60.217-17.379
5Y60.21710Y55.790+4.427
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Aflac to the Insurance - Life industry mean.
  • A Quick Ratio of 314.86 means the company can pay off $314.86 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Aflac Incorporated:

  • The MRQ is 314.863. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 95.673. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ314.863TTM95.673+219.190
TTM95.673YOY269.551-173.878
TTM95.6735Y103.405-7.732
5Y103.40510Y101.447+1.958
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Aflac Incorporated.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Aflac to Insurance - Life industry mean.
  • A Debt to Asset Ratio of 0.68 means that Aflac assets are financed with 68.2% credit (debt) and the remaining percentage (100% - 68.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Aflac Incorporated:

  • The MRQ is 0.682. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.777. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.682TTM0.777-0.095
TTM0.777YOY0.841-0.064
TTM0.7775Y0.805-0.028
5Y0.80510Y0.821-0.016
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Aflac to the Insurance - Life industry mean.
  • A Debt to Equity ratio of 352.6% means that company has $3.53 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Aflac Incorporated:

  • The MRQ is 3.526. The company is unable to pay all its debts with equity. -1
  • The TTM is 4.095. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ3.526TTM4.095-0.569
TTM4.095YOY5.318-1.224
TTM4.0955Y4.327-0.233
5Y4.32710Y4.747-0.420
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 Aflac generates.

  • Above 15 is considered overpriced but always compare Aflac to the Insurance - Life industry mean.
  • A PE ratio of -167.67 means the investor is paying $-167.67 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Aflac Incorporated:

  • The EOD is -167.070. Based on the earnings, the company is expensive. -2
  • The MRQ is -167.670. Based on the earnings, the company is expensive. -2
  • The TTM is -27.212. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-167.070MRQ-167.670+0.600
MRQ-167.670TTM-27.212-140.457
TTM-27.212YOY20.650-47.862
TTM-27.2125Y3.622-30.835
5Y3.62210Y10.599-6.977
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Aflac Incorporated:

  • The EOD is 12.234. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 12.278. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 22.748. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD12.234MRQ12.278-0.044
MRQ12.278TTM22.748-10.470
TTM22.748YOY15.391+7.357
TTM22.7485Y12.269+10.479
5Y12.26910Y10.308+1.961
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 Aflac is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Insurance - Life industry mean).
  • A PB ratio of 1.53 means the investor is paying $1.53 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Aflac Incorporated:

  • The EOD is 1.520. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.525. Based on the equity, the company is underpriced. +1
  • The TTM is 1.943. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.520MRQ1.525-0.005
MRQ1.525TTM1.943-0.417
TTM1.943YOY2.074-0.132
TTM1.9435Y1.480+0.463
5Y1.48010Y1.919-0.439
4.6.2. Total Gains per Share

2.4. Latest News of Aflac Incorporated

Does Aflac Incorporated still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from Aflac Incorporated to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-11-06
08:45
Australian Rules-AFL women get prime-time Grand FinalRead

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Aflac Incorporated.

4.8.1. Institutions holding Aflac Incorporated

Institutions are holding 60.488% of the shares of Aflac Incorporated.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Japan Post Holdings Co Ltd9.41451005230000000
2024-06-30Vanguard Group Inc9.21610.087851198142-533568-1.0314
2024-06-30BlackRock Inc7.21110.08140059542-1023365-2.491
2024-06-30State Street Corp4.64720.100825816793-15943-0.0617
2024-06-30Morgan Stanley - Brokerage Accounts3.49830.067219433992185145610.5301
2024-06-30Wells Fargo & Co2.88990.347616053981-221358-1.3601
2024-06-30Geode Capital Management, LLC2.22420.09661235580639390.0319
2024-06-30JPMorgan Chase & Co1.31760.05377319797269446758.2546
2024-06-30Northern Trust Corp1.15040.09626390663-168467-2.5684
2024-06-30Legal & General Group PLC0.98140.1095451773-51673-0.9389
2024-06-30Dimensional Fund Advisors, Inc.0.86530.112148070792855766.316
2024-06-30AllianceBernstein L.P.0.86460.14964803209-152124-3.0699
2024-06-30UBS Asset Mgmt Americas Inc0.79440.11314413363119471237.1184
2024-06-30LSV Asset Management0.75250.8184180436-311070-6.9257
2024-06-30Goldman Sachs Group Inc0.74860.0628415893469898020.202
2024-06-30Amvescap Plc.0.73010.07664055782-325780-7.4352
2024-06-30Bank of America Corp0.68980.03023831934162172973.3746
2024-06-30Bank of New York Mellon Corp0.65730.06183651754-137830-3.6371
2024-06-30NORGES BANK0.60610.0449336702896921140.4206
2024-06-30First Trust Advisors L.P.0.58690.29693260354-2117235-39.3715
Total 49.8463102.8059276910362+4261657+1.5%

4.9.2. Funds holding Aflac Incorporated

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Total Stock Mkt Idx Inv3.19170.11317730648-249223-1.3861
2024-09-30Vanguard Institutional 500 Index Trust2.37680.115413203796-320567-2.3703
2024-09-30Fidelity 500 Index1.11530.11566195991-174365-2.7371
2024-10-31SPDR® S&P 500® ETF Trust1.10610.10956144599320760.5248
2024-10-31iShares Core S&P 500 ETF1.01010.1092561152086420.1542
2024-09-30Vanguard Value Index Inv0.85230.28594734523244500.5191
2024-10-31The Financial Select Sector SPDR® ETF0.62180.81773454519-17780-0.5121
2024-09-30Vanguard Institutional Index I0.5770.11563205644-114954-3.4618
2024-09-30Vanguard Dividend Appreciation ETF0.49460.29952747905-82097-2.901
2024-10-31State St S&P 500® Indx SL Cl III0.43980.1088244348671000.2914
2024-09-30Vanguard High Dividend Yield ETF0.41210.35192289318-42723-1.832
2024-10-31First Trust Rising Dividend Achiev ETF0.40281.9251223768910840.0485
2024-09-30Guinness Global Equity Inc D USD Dist0.35063.30021947645401802.1065
2024-09-30Blackrock Eq Idx Fund CF0.34320.1151906299766654.1902
2024-10-31ProShares S&P 500 Dividend Aristocrats0.33861.60641880758-796-0.0423
2024-10-31iShares MSCI USA Quality Factor ETF0.33620.3981186791467000.36
2024-10-31iShares Russell Mid-Cap ETF0.31970.51775997117040.6634
2024-10-31Russell 1000 Index Fund0.31620.11161756549271471.5697
2024-06-30Blackrock Russ 1000 Eq Idx Composite0.31280.10221737814-18334-1.044
2024-09-30Fidelity Mid Cap Index0.30950.52841719468-56431-3.1776
Total 15.227211.129184592082-841522-1.0%

5.3. Insider Transactions

Insiders are holding 10.14% of the shares of Aflac Incorporated.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-08-07Thomas J KennySELL200098.94
2024-05-21Charles D Lake IiSELL2237887.47
2024-05-08Joseph L MoskowitzSELL60084.84
2024-03-20Thomas J KennySELL500084.62
2024-03-14Albert RiggieriSELL800083.34
2024-02-22Arthur Reginald CollinsSELL300079.73
2024-02-16Masatoshi KoideSELL3049379.91
2023-12-01Steven Kent BeaverSELL311482.71
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

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

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Net Income  1,569,000-1,301,000268,0001,611,0001,879,000-124,0001,755,000-1,848,000-93,000
Net Income from Continuing Operations  1,569,000-1,301,000268,0001,611,0001,879,000-124,0001,755,000-1,848,000-93,000



5.2. Latest Balance Sheet

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

Summary
Total Assets128,442,000
Total Liabilities87,554,000
Total Stockholder Equity24,830,000
 As reported
Total Liabilities 87,554,000
Total Stockholder Equity+ 24,830,000
Total Assets = 128,442,000

Assets

Total Assets128,442,000
Total Current Assets74,687,000
Long-term Assets421,000
Total Current Assets
Cash And Cash Equivalents 5,612,000
Short-term Investments 68,261,000
Net Receivables 814,000
Inventory -8,451,000
Other Current Assets 8,451,000
Total Current Assets  (as reported)74,687,000
Total Current Assets  (calculated)74,687,000
+/-0
Long-term Assets
Property Plant Equipment 421,000
Long Term Investments 90,798,000
Long-term Assets Other -421,000
Long-term Assets  (as reported)421,000
Long-term Assets  (calculated)90,798,000
+/- 90,377,000

Liabilities & Shareholders' Equity

Total Current Liabilities454,000
Long-term Liabilities87,100,000
Total Stockholder Equity24,830,000
Total Current Liabilities
Other Current Liabilities 454,000
Total Current Liabilities  (as reported)454,000
Total Current Liabilities  (calculated)454,000
+/-0
Long-term Liabilities
Long term Debt 7,868,000
Capital Lease Obligations Min Short Term Debt110,000
Long-term Liabilities  (as reported)87,100,000
Long-term Liabilities  (calculated)7,978,000
+/- 79,122,000
Total Stockholder Equity
Common Stock136,000
Retained Earnings 50,972,000
Accumulated Other Comprehensive Income -3,677,000
Other Stockholders Equity -22,601,000
Total Stockholder Equity (as reported)24,830,000
Total Stockholder Equity (calculated)24,830,000
+/-0
Other
Capital Stock136,000
Cash and Short Term Investments 73,873,000
Common Stock Shares Outstanding 557,899
Liabilities and Stockholders Equity 112,384,000
Net Debt 2,366,000
Net Invested Capital 32,698,000
Net Working Capital 74,233,000
Short Long Term Debt Total 7,978,000



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total Assets 
0
2,271,400
0
0
0
3,302,000
0
0
0
5,030,500
0
0
0
6,073,800
6,166,800
6,002,200
6,397,800
6,515,400
6,302,700
6,717,600
7,527,400
8,034,800
8,075,900
8,445,300
9,123,500
10,144,500
10,097,700
10,871,000
11,914,200
11,901,400
13,248,300
14,342,900
15,267,300
15,443,000
18,015,400
19,402,700
20,528,500
20,287,079
24,506,700
27,627,200
24,940,800
25,337,986
25,376,000
24,670,900
25,590,000
25,022,812
27,107,800
30,190,100
29,808,600
29,454,005
27,528,200
26,306,700
28,366,400
31,183,000
31,349,000
31,602,000
35,225,000
37,041,000
37,391,000
38,794,000
37,904,000
37,232,000
37,641,000
38,793,000
40,050,000
37,860,000
37,379,000
41,941,000
42,893,000
45,058,000
45,341,000
47,830,000
49,236,000
50,964,000
53,289,000
52,130,000
52,913,000
59,326,000
57,041,000
57,995,000
57,453,000
56,361,000
56,136,000
57,432,000
58,353,000
59,805,000
61,192,000
60,114,000
63,576,000
65,805,000
72,269,000
70,552,000
70,457,000
79,331,000
71,815,000
76,041,000
82,616,000
84,106,000
85,178,000
91,239,000
97,843,000
101,039,000
101,145,000
106,232,000
114,720,000
117,102,000
115,552,000
122,209,000
137,840,000
131,094,000
120,538,000
116,313,000
119,918,000
121,307,000
123,292,000
127,871,000
127,253,000
119,767,000
121,401,000
115,581,000
117,455,000
118,296,000
127,766,000
141,287,000
144,101,000
129,819,000
133,650,000
135,394,000
136,083,000
137,217,000
147,356,000
141,986,000
137,941,000
140,406,000
145,679,000
151,400,000
154,137,000
152,768,000
151,616,000
157,087,000
160,955,000
165,086,000
158,157,000
161,492,000
160,597,000
157,542,000
147,046,000
135,629,000
128,100,000
131,738,000
134,966,000
130,626,000
125,111,000
130,878,000
124,564,000
120,006,000
128,442,000
128,442,000120,006,000124,564,000130,878,000125,111,000130,626,000134,966,000131,738,000128,100,000135,629,000147,046,000157,542,000160,597,000161,492,000158,157,000165,086,000160,955,000157,087,000151,616,000152,768,000154,137,000151,400,000145,679,000140,406,000137,941,000141,986,000147,356,000137,217,000136,083,000135,394,000133,650,000129,819,000144,101,000141,287,000127,766,000118,296,000117,455,000115,581,000121,401,000119,767,000127,253,000127,871,000123,292,000121,307,000119,918,000116,313,000120,538,000131,094,000137,840,000122,209,000115,552,000117,102,000114,720,000106,232,000101,145,000101,039,00097,843,00091,239,00085,178,00084,106,00082,616,00076,041,00071,815,00079,331,00070,457,00070,552,00072,269,00065,805,00063,576,00060,114,00061,192,00059,805,00058,353,00057,432,00056,136,00056,361,00057,453,00057,995,00057,041,00059,326,00052,913,00052,130,00053,289,00050,964,00049,236,00047,830,00045,341,00045,058,00042,893,00041,941,00037,379,00037,860,00040,050,00038,793,00037,641,00037,232,00037,904,00038,794,00037,391,00037,041,00035,225,00031,602,00031,349,00031,183,00028,366,40026,306,70027,528,20029,454,00529,808,60030,190,10027,107,80025,022,81225,590,00024,670,90025,376,00025,337,98624,940,80027,627,20024,506,70020,287,07920,528,50019,402,70018,015,40015,443,00015,267,30014,342,90013,248,30011,901,40011,914,20010,871,00010,097,70010,144,5009,123,5008,445,3008,075,9008,034,8007,527,4006,717,6006,302,7006,515,4006,397,8006,002,2006,166,8006,073,8000005,030,5000003,302,0000002,271,4000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,874,100
5,716,000
6,132,200
6,260,500
6,051,200
6,463,000
7,268,700
7,776,800
7,822,400
8,190,600
8,872,700
9,891,400
9,769,300
10,534,700
11,572,000
11,561,600
12,801,000
13,856,900
14,778,100
14,968,000
17,514,700
18,711,300
19,833,200
19,596,967
23,763,400
26,859,600
24,261,600
24,681,379
24,738,000
24,053,100
24,984,400
24,489,972
26,604,800
229,600
233,700
494,672
359,100
588,400
526,400
656,000
524,000
617,000
796,000
886,000
954,000
1,253,000
1,121,000
910,000
1,399,000
1,033,000
1,269,000
37,855,000
867,000
1,137,000
1,692,000
1,814,000
1,390,000
2,198,000
1,671,000
1,599,000
1,611,000
1,542,000
1,803,000
4,230,000
1,475,000
2,055,000
2,691,000
1,881,000
1,618,000
1,493,000
1,955,000
1,738,000
1,336,000
1,929,000
2,016,000
2,295,000
1,573,000
2,458,000
1,413,000
1,948,000
1,947,000
2,619,000
2,653,000
3,087,000
2,282,000
2,843,000
3,074,000
2,917,000
2,964,000
7,449,000
3,056,000
3,097,000
3,115,000
3,053,000
4,175,000
64,595,000
63,739,000
61,943,000
63,585,000
64,746,000
70,044,000
74,156,000
73,817,000
73,770,000
74,970,000
70,627,000
71,685,000
72,849,000
79,078,000
87,773,000
89,758,000
82,230,000
85,019,000
88,138,000
89,070,000
89,654,000
95,127,000
91,723,000
87,568,000
88,083,000
92,674,000
96,337,000
99,064,000
96,986,000
101,249,000
106,381,000
109,515,000
111,819,000
106,511,000
108,541,000
107,717,000
104,440,000
94,970,000
85,291,000
79,008,000
80,331,000
121,289,000
117,218,000
112,018,000
7,325,000
8,121,000
8,931,000
74,687,000
74,687,0008,931,0008,121,0007,325,000112,018,000117,218,000121,289,00080,331,00079,008,00085,291,00094,970,000104,440,000107,717,000108,541,000106,511,000111,819,000109,515,000106,381,000101,249,00096,986,00099,064,00096,337,00092,674,00088,083,00087,568,00091,723,00095,127,00089,654,00089,070,00088,138,00085,019,00082,230,00089,758,00087,773,00079,078,00072,849,00071,685,00070,627,00074,970,00073,770,00073,817,00074,156,00070,044,00064,746,00063,585,00061,943,00063,739,00064,595,0004,175,0003,053,0003,115,0003,097,0003,056,0007,449,0002,964,0002,917,0003,074,0002,843,0002,282,0003,087,0002,653,0002,619,0001,947,0001,948,0001,413,0002,458,0001,573,0002,295,0002,016,0001,929,0001,336,0001,738,0001,955,0001,493,0001,618,0001,881,0002,691,0002,055,0001,475,0004,230,0001,803,0001,542,0001,611,0001,599,0001,671,0002,198,0001,390,0001,814,0001,692,0001,137,000867,00037,855,0001,269,0001,033,0001,399,000910,0001,121,0001,253,000954,000886,000796,000617,000524,000656,000526,400588,400359,100494,672233,700229,60026,604,80024,489,97224,984,40024,053,10024,738,00024,681,37924,261,60026,859,60023,763,40019,596,96719,833,20018,711,30017,514,70014,968,00014,778,10013,856,90012,801,00011,561,60011,572,00010,534,7009,769,3009,891,4008,872,7008,190,6007,822,4007,776,8007,268,7006,463,0006,051,2006,260,5006,132,2005,716,0005,874,10000000000000000
       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
35,000
34,000
37,000
17,643
17,000
12,000
18,000
4,139
7,000
4,000
19,000
0
10,000
0
2,000
235,675
145,000
344,000
290,000
374,000
269,000
378,000
534,000
616,000
692,000
967,000
808,000
609,000
1,075,000
736,000
827,000
852,000
523,000
761,000
1,291,000
1,379,000
985,000
1,735,000
1,176,000
1,052,000
1,169,000
1,072,000
1,388,000
3,813,000
992,000
1,428,000
1,862,000
1,297,000
1,155,000
924,000
1,378,000
1,203,000
834,000
1,406,000
1,328,000
1,563,000
908,000
1,387,000
514,000
941,000
1,196,000
1,689,000
1,804,000
2,323,000
1,611,000
2,184,000
2,434,000
2,121,000
2,088,000
1,291,000
1,862,000
2,249,000
2,210,000
2,130,000
2,985,000
2,041,000
2,596,000
2,388,000
2,749,000
2,543,000
1,994,000
2,252,000
2,666,000
4,658,000
4,363,000
3,103,000
3,520,000
4,350,000
3,449,000
3,700,000
5,270,000
4,859,000
4,205,000
4,264,000
4,927,000
3,491,000
4,080,000
3,847,000
3,429,000
4,337,000
3,892,000
3,019,000
4,216,000
4,896,000
4,148,000
5,528,000
5,563,000
5,141,000
4,990,000
5,469,000
6,208,000
5,051,000
4,275,000
5,173,000
4,710,000
3,943,000
3,809,000
4,720,000
5,502,000
4,306,000
5,098,000
6,060,000
5,612,000
5,612,0006,060,0005,098,0004,306,0005,502,0004,720,0003,809,0003,943,0004,710,0005,173,0004,275,0005,051,0006,208,0005,469,0004,990,0005,141,0005,563,0005,528,0004,148,0004,896,0004,216,0003,019,0003,892,0004,337,0003,429,0003,847,0004,080,0003,491,0004,927,0004,264,0004,205,0004,859,0005,270,0003,700,0003,449,0004,350,0003,520,0003,103,0004,363,0004,658,0002,666,0002,252,0001,994,0002,543,0002,749,0002,388,0002,596,0002,041,0002,985,0002,130,0002,210,0002,249,0001,862,0001,291,0002,088,0002,121,0002,434,0002,184,0001,611,0002,323,0001,804,0001,689,0001,196,000941,000514,0001,387,000908,0001,563,0001,328,0001,406,000834,0001,203,0001,378,000924,0001,155,0001,297,0001,862,0001,428,000992,0003,813,0001,388,0001,072,0001,169,0001,052,0001,176,0001,735,000985,0001,379,0001,291,000761,000523,000852,000827,000736,0001,075,000609,000808,000967,000692,000616,000534,000378,000269,000374,000290,000344,000145,000235,6752,000010,000019,0004,0007,0004,13918,00012,00017,00017,64337,00034,00035,0000000000000000000000000000000000000
       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
330,916
0
0
0
232,201
232,201
0
0
261,680
261,680
0
0
43,344
43,344
0
0
10,000
0
0
0
0
0
0
0
627,000
0
0
2,113,000
6,736,000
1,710,000
2,084,000
2,211,000
27,000
2,870,000
3,265,000
2,236,000
381,000
2,488,000
1,470,000
2,372,000
41,000
47,000
48,000
134,000
48,989,000
61,000
61,000
55,000
102,000
1,371,000
879,000
755,000
105,000
235,000
69,000
76,000
87,000
84,000
90,000
-1,112,000
10,909,000
1,717,000
2,296,000
2,559,000
135,000
138,000
5,279,000
166,000
168,000
161,000
176,000
185,000
61,578,000
59,433,000
58,666,000
59,886,000
61,038,000
67,318,000
71,020,000
70,281,000
68,270,000
69,907,000
66,685,000
67,403,000
67,794,000
74,906,000
83,315,000
83,799,000
76,702,000
80,196,000
83,003,000
83,206,000
85,336,000
90,141,000
86,984,000
83,355,000
82,895,000
87,924,000
92,435,000
93,940,000
91,262,000
96,288,000
99,959,000
103,128,000
105,882,000
100,744,000
102,284,000
100,722,000
98,696,000
89,965,000
79,431,000
73,643,000
75,741,000
74,174,000
74,505,000
66,369,000
1,440,000
1,292,000
1,265,000
68,261,000
68,261,0001,265,0001,292,0001,440,00066,369,00074,505,00074,174,00075,741,00073,643,00079,431,00089,965,00098,696,000100,722,000102,284,000100,744,000105,882,000103,128,00099,959,00096,288,00091,262,00093,940,00092,435,00087,924,00082,895,00083,355,00086,984,00090,141,00085,336,00083,206,00083,003,00080,196,00076,702,00083,799,00083,315,00074,906,00067,794,00067,403,00066,685,00069,907,00068,270,00070,281,00071,020,00067,318,00061,038,00059,886,00058,666,00059,433,00061,578,000185,000176,000161,000168,000166,0005,279,000138,000135,0002,559,0002,296,0001,717,00010,909,000-1,112,00090,00084,00087,00076,00069,000235,000105,000755,000879,0001,371,000102,00055,00061,00061,00048,989,000134,00048,00047,00041,0002,372,0001,470,0002,488,000381,0002,236,0003,265,0002,870,00027,0002,211,0002,084,0001,710,0006,736,0002,113,00000627,000000000010,0000043,34443,34400261,680261,68000232,201232,201000330,9160000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
123,500
125,600
121,500
120,200
116,000
125,500
143,500
144,000
141,100
145,300
153,800
159,700
152,900
171,300
186,300
179,500
191,900
219,600
232,200
232,000
258,000
273,100
301,900
303,748
333,600
356,300
325,200
321,111
260,000
246,300
460,700
226,981
217,100
229,600
231,700
215,653
214,100
244,400
236,400
272,000
255,000
239,000
262,000
270,000
262,000
286,000
313,000
301,000
324,000
297,000
442,000
347,000
344,000
376,000
401,000
435,000
405,000
463,000
495,000
547,000
442,000
470,000
415,000
417,000
436,000
579,000
695,000
584,000
402,000
508,000
522,000
535,000
502,000
523,000
688,000
732,000
665,000
1,002,000
823,000
920,000
667,000
840,000
849,000
764,000
671,000
659,000
640,000
661,000
738,000
879,000
1,028,000
680,000
744,000
747,000
1,005,000
976,000
1,710,000
889,000
950,000
1,165,000
732,000
884,000
870,000
842,000
700,000
839,000
762,000
705,000
723,000
758,000
689,000
669,000
618,000
871,000
937,000
827,000
906,000
892,000
784,000
851,000
858,000
883,000
908,000
828,000
813,000
894,000
824,000
796,000
777,000
788,000
787,000
693,000
730,000
687,000
655,000
647,000
789,000
755,000
712,000
848,000
1,038,000
880,000
814,000
814,000880,0001,038,000848,000712,000755,000789,000647,000655,000687,000730,000693,000787,000788,000777,000796,000824,000894,000813,000828,000908,000883,000858,000851,000784,000892,000906,000827,000937,000871,000618,000669,000689,000758,000723,000705,000762,000839,000700,000842,000870,000884,000732,0001,165,000950,000889,0001,710,000976,0001,005,000747,000744,000680,0001,028,000879,000738,000661,000640,000659,000671,000764,000849,000840,000667,000920,000823,0001,002,000665,000732,000688,000523,000502,000535,000522,000508,000402,000584,000695,000579,000436,000417,000415,000470,000442,000547,000495,000463,000405,000435,000401,000376,000344,000347,000442,000297,000324,000301,000313,000286,000262,000270,000262,000239,000255,000272,000236,400244,400214,100215,653231,700229,600217,100226,981460,700246,300260,000321,111325,200356,300333,600303,748301,900273,100258,000232,000232,200219,600191,900179,500186,300171,300152,900159,700153,800145,300141,100144,000143,500125,500116,000120,200121,500125,600123,50000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,750,600
5,590,400
6,010,700
6,140,300
5,935,200
6,337,500
7,125,200
7,632,800
7,681,300
8,045,300
8,718,900
9,731,700
9,616,400
10,363,400
11,385,700
11,382,100
12,609,100
13,637,300
14,545,900
14,736,000
17,221,700
18,404,200
19,494,300
18,944,660
23,412,800
26,491,300
23,918,400
24,123,928
24,471,000
23,802,800
24,504,700
24,001,311
26,377,700
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
36,656,000
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,564,000
0
0
0
2,249,000
0
0
0
2,821,000
2,203,000
2,209,000
2,115,000
2,008,000
2,511,000
2,161,000
2,082,000
2,128,000
2,065,000
2,283,000
2,122,000
2,221,000
2,161,000
2,233,000
-4,371,000
37,934,000
-106,366,934
2,471,000
38,287,000
43,721,000
37,629,000
8,029,000
7,504,000
7,229,000
7,064,000
8,090,000
8,772,000
7,325,000
8,121,000
8,931,000
8,451,000
8,451,0008,931,0008,121,0007,325,0008,772,0008,090,0007,064,0007,229,0007,504,0008,029,00037,629,00043,721,00038,287,0002,471,000-106,366,93437,934,000-4,371,0002,233,0002,161,0002,221,0002,122,0002,283,0002,065,0002,128,0002,082,0002,161,0002,511,0002,008,0002,115,0002,209,0002,203,0002,821,0000002,249,0000001,564,00000000000000000000000000000000000000000000000000000036,656,00000000000000000000026,377,70024,001,31124,504,70023,802,80024,471,00024,123,92823,918,40026,491,30023,412,80018,944,66019,494,30018,404,20017,221,70014,736,00014,545,90013,637,30012,609,10011,382,10011,385,70010,363,4009,616,4009,731,7008,718,9008,045,3007,681,3007,632,8007,125,2006,337,5005,935,2006,140,3006,010,7005,590,4005,750,60000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
292,700
286,200
265,600
254,900
251,500
254,600
258,700
258,000
253,500
254,700
250,800
253,100
328,400
336,300
342,200
339,800
447,300
486,000
489,200
475,000
500,700
691,400
695,300
690,112
743,300
767,600
679,200
656,607
638,000
617,800
605,600
532,840
503,000
444,400
420,300
23,013,537
380,800
367,300
372,000
22,221,000
450,000
449,000
493,000
25,972,000
26,420,000
27,257,000
26,731,000
26,534,000
26,250,000
27,548,000
28,276,000
5,000
26,397,000
29,426,000
30,113,000
38,223,000
31,980,000
33,106,000
34,633,000
43,484,000
37,642,000
36,734,000
37,070,000
48,616,000
40,448,000
40,883,000
40,027,000
48,083,000
39,716,000
40,935,000
41,345,000
51,169,000
44,424,000
43,342,000
46,162,000
55,928,000
53,584,000
60,034,000
60,755,000
68,206,000
61,103,000
64,462,000
70,320,000
71,348,000
72,864,000
77,830,000
83,636,000
86,729,000
86,957,000
92,304,000
99,572,000
101,830,000
101,485,000
107,728,000
121,855,000
116,568,000
105,164,000
101,894,000
104,003,000
105,934,000
108,657,000
112,636,000
108,473,000
102,941,000
104,597,000
100,400,000
101,562,000
101,680,000
110,864,000
122,128,000
123,047,000
110,485,000
115,041,000
116,058,000
115,643,000
117,200,000
123,966,000
118,691,000
114,211,000
114,643,000
119,687,000
125,091,000
126,065,000
122,730,000
120,812,000
124,801,000
128,424,000
132,230,000
125,364,000
127,213,000
125,338,000
122,837,000
112,590,000
99,599,000
92,661,000
96,418,000
528,000
500,000
445,000
123,553,000
116,443,000
111,075,000
421,000
421,000111,075,000116,443,000123,553,000445,000500,000528,00096,418,00092,661,00099,599,000112,590,000122,837,000125,338,000127,213,000125,364,000132,230,000128,424,000124,801,000120,812,000122,730,000126,065,000125,091,000119,687,000114,643,000114,211,000118,691,000123,966,000117,200,000115,643,000116,058,000115,041,000110,485,000123,047,000122,128,000110,864,000101,680,000101,562,000100,400,000104,597,000102,941,000108,473,000112,636,000108,657,000105,934,000104,003,000101,894,000105,164,000116,568,000121,855,000107,728,000101,485,000101,830,00099,572,00092,304,00086,957,00086,729,00083,636,00077,830,00072,864,00071,348,00070,320,00064,462,00061,103,00068,206,00060,755,00060,034,00053,584,00055,928,00046,162,00043,342,00044,424,00051,169,00041,345,00040,935,00039,716,00048,083,00040,027,00040,883,00040,448,00048,616,00037,070,00036,734,00037,642,00043,484,00034,633,00033,106,00031,980,00038,223,00030,113,00029,426,00026,397,0005,00028,276,00027,548,00026,250,00026,534,00026,731,00027,257,00026,420,00025,972,000493,000449,000450,00022,221,000372,000367,300380,80023,013,537420,300444,400503,000532,840605,600617,800638,000656,607679,200767,600743,300690,112695,300691,400500,700475,000489,200486,000447,300339,800342,200336,300328,400253,100250,800254,700253,500258,000258,700254,600251,500254,900265,600286,200292,70000000000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
147,400
143,500
128,100
124,700
122,500
126,700
132,000
132,400
128,900
128,600
128,500
132,000
208,400
217,500
224,400
223,200
331,700
371,500
375,800
361,000
387,600
579,400
584,400
580,247
634,500
659,900
572,500
552,061
534,000
516,600
505,400
471,907
442,600
444,400
420,300
386,049
380,800
367,300
372,000
427,000
450,000
449,000
493,000
509,000
492,000
497,000
491,000
481,000
463,000
474,000
492,000
455,000
448,000
489,000
469,000
482,000
478,000
472,000
503,000
518,000
521,000
505,000
490,000
515,000
491,000
477,000
466,000
448,000
447,000
454,000
450,000
458,000
471,000
457,000
480,000
496,000
548,000
529,000
542,000
597,000
570,000
579,000
599,000
593,000
583,000
594,000
610,000
620,000
604,000
611,000
626,000
617,000
591,000
603,000
625,000
564,000
527,000
510,000
510,000
481,000
481,000
482,000
449,000
429,000
428,000
422,000
430,000
427,000
443,000
467,000
476,000
433,000
444,000
442,000
439,000
434,000
448,000
448,000
435,000
443,000
559,000
562,000
562,000
581,000
586,000
584,000
584,000
601,000
578,000
563,000
542,000
538,000
538,000
512,000
488,000
530,000
528,000
500,000
445,000
445,000
418,000
398,000
421,000
421,000398,000418,000445,000445,000500,000528,000530,000488,000512,000538,000538,000542,000563,000578,000601,000584,000584,000586,000581,000562,000562,000559,000443,000435,000448,000448,000434,000439,000442,000444,000433,000476,000467,000443,000427,000430,000422,000428,000429,000449,000482,000481,000481,000510,000510,000527,000564,000625,000603,000591,000617,000626,000611,000604,000620,000610,000594,000583,000593,000599,000579,000570,000597,000542,000529,000548,000496,000480,000457,000471,000458,000450,000454,000447,000448,000466,000477,000491,000515,000490,000505,000521,000518,000503,000472,000478,000482,000469,000489,000448,000455,000492,000474,000463,000481,000491,000497,000492,000509,000493,000449,000450,000427,000372,000367,300380,800386,049420,300444,400442,600471,907505,400516,600534,000552,061572,500659,900634,500580,247584,400579,400387,600361,000375,800371,500331,700223,200224,400217,500208,400132,000128,500128,600128,900132,400132,000126,700122,500124,700128,100143,500147,40000000000000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
145,300
142,700
137,500
130,200
129,000
127,900
126,700
125,600
124,600
126,100
122,300
121,100
120,000
118,800
117,800
116,600
115,600
114,500
113,400
114,000
113,100
112,000
110,900
109,865
108,800
107,700
106,700
104,546
104,000
101,200
100,200
60,933
60,400
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
265,000
0
0
0
265,000
0
0
0
000265,000000265,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000060,40060,933100,200101,200104,000104,546106,700107,700108,800109,865110,900112,000113,100114,000113,400114,500115,600116,600117,800118,800120,000121,100122,300126,100124,600125,600126,700127,900129,000130,200137,500142,700145,30000000000000000
       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
79,335,000
79,731,000
85,329,000
93,182,000
0
0
0
0
842,000
765,000
820,000
775,000
798,000
774,000
826,000
770,000
762,000
728,000
759,000
733,000
768,000
750,000
806,000
776,000
33,350,000
723,000
760,000
730,000
82,524,000
745,000
769,000
735,000
773,000
728,000
785,000
734,000
772,000
734,000
782,000
737,000
144,119,000
114,963,000
126,650,000
116,423,000
115,061,000
106,920,000
84,247,000
78,513,000
80,556,000
84,041,000
80,715,000
87,690,000
92,197,000
87,581,000
82,672,000
90,798,000
90,798,00082,672,00087,581,00092,197,00087,690,00080,715,00084,041,00080,556,00078,513,00084,247,000106,920,000115,061,000116,423,000126,650,000114,963,000144,119,000737,000782,000734,000772,000734,000785,000728,000773,000735,000769,000745,00082,524,000730,000760,000723,00033,350,000776,000806,000750,000768,000733,000759,000728,000762,000770,000826,000774,000798,000775,000820,000765,000842,000000093,182,00085,329,00079,731,00079,335,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
145,300
142,700
137,500
130,200
129,000
127,900
126,700
125,600
124,600
126,100
122,300
121,100
120,000
118,800
117,800
116,600
115,600
114,500
113,400
114,000
113,100
112,000
110,900
109,865
108,800
107,700
106,700
104,546
104,000
101,200
100,200
60,933
60,400
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,273,000
0
0
0
8,511,000
0
0
0
8,993,000
0
0
0
9,505,000
9,933,000
9,740,000
9,622,000
9,875,000
9,892,000
10,128,000
10,148,000
10,128,000
0
0
0
0
0
0
0
0
0
8,458,000
8,155,000
8,593,000
9,267,000
8,860,000
8,771,000
9,132,000
8,819,000
8,550,000
0
08,550,0008,819,0009,132,0008,771,0008,860,0009,267,0008,593,0008,155,0008,458,00000000000010,128,00010,148,00010,128,0009,892,0009,875,0009,622,0009,740,0009,933,0009,505,0000008,993,0000008,511,0000008,273,000000000000000000000000000000000000000000000000000000000000000000000000060,40060,933100,200101,200104,000104,546106,700107,700108,800109,865110,900112,000113,100114,000113,400114,500115,600116,600117,800118,800120,000121,100122,300126,100124,600125,600126,700127,900129,000130,200137,500142,700145,30000000000000000
       Other Assets 
0
2,271,400
0
0
0
3,302,000
0
0
0
5,030,500
0
0
0
6,073,800
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
0
0
0
0
29,516,100
29,154,600
5,945,796
26,788,300
25,351,000
27,468,000
8,306,000
30,375,000
30,536,000
33,936,000
10,183,000
10,017,000
10,284,000
10,052,000
9,788,000
9,992,000
10,212,000
10,505,000
34,952,000
10,115,000
11,378,000
11,088,000
5,021,000
11,971,000
12,526,000
12,932,000
5,881,000
14,036,000
13,854,000
14,040,000
6,480,000
15,118,000
15,057,000
14,735,000
6,397,000
14,802,000
15,004,000
15,053,000
6,898,000
15,432,000
14,843,000
15,398,000
7,582,000
17,112,000
8,060,000
8,289,000
9,177,000
8,765,000
8,960,000
9,643,000
9,671,000
10,032,000
10,566,000
11,133,000
11,393,000
11,224,000
6,479,000
12,092,000
12,175,000
10,952,000
11,428,000
11,810,000
-50,069,000
-48,365,000
-47,524,000
-47,670,000
-49,373,000
-55,409,000
-58,921,000
-55,037,000
-56,944,000
-58,166,000
-55,446,000
-55,792,000
-56,233,000
-62,176,000
-68,614,000
-68,704,000
-62,896,000
-66,410,000
-68,802,000
-68,630,000
-69,637,000
-71,737,000
-68,428,000
-63,838,000
-62,320,000
-66,682,000
-70,028,000
-70,992,000
-66,948,000
-70,445,000
-74,095,000
-76,984,000
-78,963,000
-73,718,000
-74,262,000
-72,458,000
-69,735,000
-60,514,000
-49,261,000
-43,569,000
-45,011,000
13,149,000
12,908,000
12,648,000
120,924,000
0
0
53,334,000
53,334,00000120,924,00012,648,00012,908,00013,149,000-45,011,000-43,569,000-49,261,000-60,514,000-69,735,000-72,458,000-74,262,000-73,718,000-78,963,000-76,984,000-74,095,000-70,445,000-66,948,000-70,992,000-70,028,000-66,682,000-62,320,000-63,838,000-68,428,000-71,737,000-69,637,000-68,630,000-68,802,000-66,410,000-62,896,000-68,704,000-68,614,000-62,176,000-56,233,000-55,792,000-55,446,000-58,166,000-56,944,000-55,037,000-58,921,000-55,409,000-49,373,000-47,670,000-47,524,000-48,365,000-50,069,00011,810,00011,428,00010,952,00012,175,00012,092,0006,479,00011,224,00011,393,00011,133,00010,566,00010,032,0009,671,0009,643,0008,960,0008,765,0009,177,0008,289,0008,060,00017,112,0007,582,00015,398,00014,843,00015,432,0006,898,00015,053,00015,004,00014,802,0006,397,00014,735,00015,057,00015,118,0006,480,00014,040,00013,854,00014,036,0005,881,00012,932,00012,526,00011,971,0005,021,00011,088,00011,378,00010,115,00034,952,00010,505,00010,212,0009,992,0009,788,00010,052,00010,284,00010,017,00010,183,00033,936,00030,536,00030,375,0008,306,00027,468,00025,351,00026,788,3005,945,79629,154,60029,516,1000000000000000000000000000000000006,073,8000005,030,5000003,302,0000002,271,4000
> Total Liabilities 
0
1,931,800
0
0
0
2,855,900
0
0
0
4,481,400
0
0
0
5,431,400
5,503,200
5,341,500
5,715,300
5,813,200
5,591,200
5,982,800
6,766,200
7,243,800
7,263,400
7,603,400
8,244,500
9,221,000
9,139,400
9,877,900
10,874,000
10,819,500
12,077,200
13,067,600
13,931,700
14,077,000
16,298,900
17,690,100
18,789,400
18,535,312
22,521,500
25,445,800
22,880,600
23,203,845
23,288,000
22,643,600
23,556,300
22,897,243
24,810,700
27,545,800
27,014,800
26,023,533
24,074,500
22,771,500
24,795,100
27,413,000
27,490,000
27,951,000
31,453,000
33,173,000
33,324,000
34,633,000
33,800,000
32,538,000
32,423,000
33,357,000
34,491,000
32,435,000
32,082,000
36,107,000
36,789,000
38,664,000
38,329,000
40,263,000
42,569,000
44,318,000
46,296,000
45,951,000
45,666,000
51,753,000
49,265,000
49,536,000
49,447,000
48,434,000
48,560,000
50,263,000
50,326,000
51,464,000
52,703,000
51,924,000
55,125,000
57,010,000
64,135,000
62,653,000
63,957,000
72,692,000
66,616,000
69,691,000
74,734,000
75,689,000
76,191,000
81,209,000
86,710,000
89,983,000
90,122,000
94,251,000
102,006,000
103,596,000
101,909,000
107,993,000
121,855,000
115,116,000
105,003,000
102,617,000
105,260,000
106,687,000
107,616,000
110,313,000
109,400,000
101,051,000
102,764,000
98,563,000
100,200,000
100,588,000
107,745,000
118,737,000
121,316,000
109,337,000
113,310,000
113,891,000
114,106,000
112,852,000
123,069,000
118,186,000
114,707,000
116,944,000
119,630,000
123,159,000
124,699,000
123,809,000
125,214,000
127,667,000
128,476,000
131,527,000
126,054,000
127,757,000
127,045,000
124,289,000
117,519,000
109,242,000
103,948,000
111,598,000
115,182,000
110,187,000
102,442,000
108,893,000
101,027,000
93,959,000
87,554,000
87,554,00093,959,000101,027,000108,893,000102,442,000110,187,000115,182,000111,598,000103,948,000109,242,000117,519,000124,289,000127,045,000127,757,000126,054,000131,527,000128,476,000127,667,000125,214,000123,809,000124,699,000123,159,000119,630,000116,944,000114,707,000118,186,000123,069,000112,852,000114,106,000113,891,000113,310,000109,337,000121,316,000118,737,000107,745,000100,588,000100,200,00098,563,000102,764,000101,051,000109,400,000110,313,000107,616,000106,687,000105,260,000102,617,000105,003,000115,116,000121,855,000107,993,000101,909,000103,596,000102,006,00094,251,00090,122,00089,983,00086,710,00081,209,00076,191,00075,689,00074,734,00069,691,00066,616,00072,692,00063,957,00062,653,00064,135,00057,010,00055,125,00051,924,00052,703,00051,464,00050,326,00050,263,00048,560,00048,434,00049,447,00049,536,00049,265,00051,753,00045,666,00045,951,00046,296,00044,318,00042,569,00040,263,00038,329,00038,664,00036,789,00036,107,00032,082,00032,435,00034,491,00033,357,00032,423,00032,538,00033,800,00034,633,00033,324,00033,173,00031,453,00027,951,00027,490,00027,413,00024,795,10022,771,50024,074,50026,023,53327,014,80027,545,80024,810,70022,897,24323,556,30022,643,60023,288,00023,203,84522,880,60025,445,80022,521,50018,535,31218,789,40017,690,10016,298,90014,077,00013,931,70013,067,60012,077,20010,819,50010,874,0009,877,9009,139,4009,221,0008,244,5007,603,4007,263,4007,243,8006,766,2005,982,8005,591,2005,813,2005,715,3005,341,5005,503,2005,431,4000004,481,4000002,855,9000001,931,8000
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
106,700
0
0
0
66,300
0
0
0
62,800
0
0
0
59,400
0
0
0
15,000
16,133,000
17,484,000
18,579,000
18,350,000
22,332,000
25,176,000
22,529,000
22,755,000
22,852,000
22,231,000
23,185,000
22,541,000
24,315,000
27,007,000
26,601,000
25,501,000
23,564,000
22,249,000
24,293,000
26,856,000
26,917,000
26,923,000
30,374,000
32,155,000
32,252,000
33,536,000
32,886,000
31,458,000
31,388,000
32,001,000
33,204,000
31,228,000
30,884,000
34,823,000
35,494,000
1,323,000
102,000
1,263,000
729,000
374,000
895,000
1,033,000
237,000
2,887,000
507,000
901,000
322,000
622,000
467,000
966,000
440,000
807,000
989,000
1,082,000
656,000
808,000
991,000
2,053,000
1,440,000
-238,000
368,000
593,000
106,000
483,000
486,000
636,000
147,000
191,000
244,000
338,000
858,000
838,000
193,000
192,000
6,591,000
3,858,000
3,799,000
3,363,000
3,255,000
3,718,000
4,258,000
4,917,000
300,000
300,000
300,000
300,000
4,474,000
4,340,000
5,106,000
6,714,000
6,247,000
5,387,000
5,626,000
6,057,000
6,195,000
4,745,000
4,407,000
4,069,000
3,887,000
4,020,000
5,182,000
5,243,000
5,737,000
5,370,000
4,610,000
5,228,000
4,278,000
4,661,000
4,350,000
4,451,000
4,577,000
4,339,000
3,503,000
2,275,000
1,888,000
1,296,000
647,000
343,000
869,000
2,210,000
4,309,000
5,442,000
454,000
454,0005,442,0004,309,0002,210,000869,000343,000647,0001,296,0001,888,0002,275,0003,503,0004,339,0004,577,0004,451,0004,350,0004,661,0004,278,0005,228,0004,610,0005,370,0005,737,0005,243,0005,182,0004,020,0003,887,0004,069,0004,407,0004,745,0006,195,0006,057,0005,626,0005,387,0006,247,0006,714,0005,106,0004,340,0004,474,000300,000300,000300,000300,0004,917,0004,258,0003,718,0003,255,0003,363,0003,799,0003,858,0006,591,000192,000193,000838,000858,000338,000244,000191,000147,000636,000486,000483,000106,000593,000368,000-238,0001,440,0002,053,000991,000808,000656,0001,082,000989,000807,000440,000966,000467,000622,000322,000901,000507,0002,887,000237,0001,033,000895,000374,000729,0001,263,000102,0001,323,00035,494,00034,823,00030,884,00031,228,00033,204,00032,001,00031,388,00031,458,00032,886,00033,536,00032,252,00032,155,00030,374,00026,923,00026,917,00026,856,00024,293,00022,249,00023,564,00025,501,00026,601,00027,007,00024,315,00022,541,00023,185,00022,231,00022,852,00022,755,00022,529,00025,176,00022,332,00018,350,00018,579,00017,484,00016,133,00015,00000059,40000062,80000066,300000106,70000000000000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
106,700
0
0
0
66,300
0
0
0
62,800
0
0
0
59,400
0
0
0
15,000
0
0
0
0
0
0
0
0
0
0
0
17,500
17,500
0
0
6,900
6,900
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,301,000
0
0
0
0
4,352,000
4,283,000
4,946,000
4,953,000
4,897,000
4,913,000
4,925,000
300,000
300,000
300,000
300,000
5,009,000
5,011,000
4,984,000
5,009,000
5,765,000
5,360,000
5,250,000
5,252,000
5,248,000
5,289,000
5,372,000
5,315,000
5,279,000
5,778,000
5,900,000
6,231,000
6,233,000
6,569,000
6,758,000
7,771,000
7,825,000
7,899,000
8,088
8,121,000
8,066
7,956,000
7,768,000
7,416,000
7,518,000
55,000
7,420,000
7,087,000
0
52,000
0
0
0
00052,00007,087,0007,420,00055,0007,518,0007,416,0007,768,0007,956,0008,0668,121,0008,0887,899,0007,825,0007,771,0006,758,0006,569,0006,233,0006,231,0005,900,0005,778,0005,279,0005,315,0005,372,0005,289,0005,248,0005,252,0005,250,0005,360,0005,765,0005,009,0004,984,0005,011,0005,009,000300,000300,000300,000300,0004,925,0004,913,0004,897,0004,953,0004,946,0004,283,0004,352,00000003,301,000000000000000000000000000000000000000000000000000000006,9006,9000017,50017,5000000000000015,00000059,40000062,80000066,300000106,70000000000000000000
       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
584,000
0
0
0
197,000
0
0
0
649,000
6,732,000
5,915,000
5,770,000
5,895,000
10,740,000
9,027,000
1,000
1,000
1,000
3,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000003,0001,0001,0001,0009,027,00010,740,0005,895,0005,770,0005,915,0006,732,000649,000000197,000000584,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
603,308
0
0
0
1,458,211
0
0
0
673,319
0
0
0
3,249,895
0
0
0
173,000
0
0
0
0
340,000
999,000
397,000
127,000
417,000
797,000
1,904,000
765,000
9,000
269,000
8,000
1,323,000
102,000
1,263,000
729,000
374,000
895,000
1,033,000
237,000
2,887,000
507,000
901,000
322,000
622,000
467,000
966,000
440,000
807,000
989,000
1,082,000
656,000
808,000
991,000
4,183,000
4,132,000
4,851,000
3,124,000
593,000
106,000
483,000
486,000
636,000
147,000
191,000
244,000
338,000
858,000
838,000
193,000
192,000
6,591,000
10,311,000
4,084,000
5,266,000
4,481,000
9,583,000
7,188,000
6,913,000
10,854,000
5,823,000
6,288,000
4,718,000
4,716,000
4,340,000
5,106,000
6,714,000
6,247,000
5,387,000
5,626,000
6,057,000
6,195,000
4,745,000
4,407,000
4,069,000
3,887,000
4,020,000
5,182,000
5,243,000
5,737,000
5,370,000
4,610,000
5,228,000
4,278,000
4,661,000
4,350,000
4,921,000
4,909,000
4,339,000
3,503,000
2,275,000
1,888,000
1,296,000
647,000
343,000
249,000
0
0
0
0
0000249,000343,000647,0001,296,0001,888,0002,275,0003,503,0004,339,0004,909,0004,921,0004,350,0004,661,0004,278,0005,228,0004,610,0005,370,0005,737,0005,243,0005,182,0004,020,0003,887,0004,069,0004,407,0004,745,0006,195,0006,057,0005,626,0005,387,0006,247,0006,714,0005,106,0004,340,0004,716,0004,718,0006,288,0005,823,00010,854,0006,913,0007,188,0009,583,0004,481,0005,266,0004,084,00010,311,0006,591,000192,000193,000838,000858,000338,000244,000191,000147,000636,000486,000483,000106,000593,0003,124,0004,851,0004,132,0004,183,000991,000808,000656,0001,082,000989,000807,000440,000966,000467,000622,000322,000901,000507,0002,887,000237,0001,033,000895,000374,000729,0001,263,000102,0001,323,0008,000269,0009,000765,0001,904,000797,000417,000127,000397,000999,000340,0000000173,0000003,249,895000673,3190001,458,211000603,3080000000000000000000000000000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
16,133,000
17,484,000
18,579,000
17,746,692
22,332,000
25,176,000
22,529,000
21,296,789
22,852,000
22,231,000
23,185,000
21,850,181
24,315,000
27,007,000
26,601,000
22,244,205
23,564,000
22,249,000
24,293,000
26,683,000
26,917,000
26,923,000
30,374,000
32,155,000
31,912,000
32,537,000
32,489,000
31,331,000
30,971,000
31,204,000
33,204,000
30,463,000
30,875,000
34,554,000
35,486,000
-1,323,000
-102,000
-1,263,000
-729,000
-374,000
-895,000
-1,033,000
-237,000
-2,887,000
-507,000
-901,000
-322,000
-622,000
-467,000
-966,000
-440,000
-807,000
-989,000
-1,082,000
-656,000
-808,000
-991,000
0
0
0
0
-593,000
-106,000
-483,000
-486,000
-636,000
-147,000
-191,000
-244,000
-338,000
-858,000
-838,000
-193,000
-192,000
-6,591,000
0
0
0
0
0
0
0
-300,000
-300,000
-300,000
-300,000
0
12,568,000
0
0
0
14,301,000
13,550,000
13,725,000
13,431,000
11,178,000
10,844,000
10,036,000
9,607,000
9,496,000
10,405,000
10,350,000
10,684,000
10,199,000
9,377,000
9,762,000
3,729,000
7,899,000
8,088,000
8,551,000
8,645,000
4,339,000
7,492,000
2,275,000
1,888,000
1,241,000
647,000
343,000
869,000
-577,000
3,532,000
4,690,000
454,000
454,0004,690,0003,532,000-577,000869,000343,000647,0001,241,0001,888,0002,275,0007,492,0004,339,0008,645,0008,551,0008,088,0007,899,0003,729,0009,762,0009,377,00010,199,00010,684,00010,350,00010,405,0009,496,0009,607,00010,036,00010,844,00011,178,00013,431,00013,725,00013,550,00014,301,00000012,568,0000-300,000-300,000-300,000-300,0000000000-6,591,000-192,000-193,000-838,000-858,000-338,000-244,000-191,000-147,000-636,000-486,000-483,000-106,000-593,0000000-991,000-808,000-656,000-1,082,000-989,000-807,000-440,000-966,000-467,000-622,000-322,000-901,000-507,000-2,887,000-237,000-1,033,000-895,000-374,000-729,000-1,263,000-102,000-1,323,00035,486,00034,554,00030,875,00030,463,00033,204,00031,204,00030,971,00031,331,00032,489,00032,537,00031,912,00032,155,00030,374,00026,923,00026,917,00026,683,00024,293,00022,249,00023,564,00022,244,20526,601,00027,007,00024,315,00021,850,18123,185,00022,231,00022,852,00021,296,78922,529,00025,176,00022,332,00017,746,69218,579,00017,484,00016,133,0000000000000000000000000000000000000
   > Long-term Liabilities 
0
40,500
0
0
0
24,000
0
0
0
36,800
0
0
0
77,300
223,600
211,000
209,900
107,200
178,400
166,000
163,100
91,500
153,900
149,100
144,900
76,000
137,500
132,000
129,000
66,400
128,900
142,900
137,900
107,000
166,000
206,000
210,000
185,000
189,000
270,000
352,000
327,000
436,000
413,000
371,000
354,000
496,000
539,000
414,000
523,000
511,000
523,000
502,000
596,000
573,000
1,028,000
1,079,000
1,018,000
1,072,000
1,097,000
914,000
1,079,000
1,035,000
1,356,000
1,287,000
1,207,000
1,198,000
1,284,000
1,295,000
1,323,000
102,000
1,263,000
729,000
374,000
895,000
1,033,000
237,000
2,887,000
507,000
901,000
322,000
622,000
467,000
966,000
440,000
807,000
989,000
1,082,000
656,000
808,000
991,000
53,828,000
56,735,000
2,257,000
62,296,000
593,000
106,000
483,000
486,000
636,000
147,000
191,000
244,000
338,000
858,000
838,000
193,000
192,000
6,591,000
4,352,000
89,152,000
87,263,000
90,682,000
4,897,000
88,632,000
90,507,000
300,000
300,000
300,000
300,000
82,711,000
5,011,000
89,022,000
96,352,000
99,309,000
5,360,000
91,998,000
92,401,000
92,518,000
5,289,000
100,992,000
98,241,000
96,697,000
5,778,000
98,498,000
101,746,000
101,793,000
101,184,000
102,942,000
103,875,000
107,309,000
109,730,000
103,555,000
103,835,000
102,866,000
124,289,000
117,519,000
88,343,000
84,652,000
91,962,000
99,286,000
93,464,000
85,159,000
106,683,000
96,718,000
88,517,000
87,100,000
87,100,00088,517,00096,718,000106,683,00085,159,00093,464,00099,286,00091,962,00084,652,00088,343,000117,519,000124,289,000102,866,000103,835,000103,555,000109,730,000107,309,000103,875,000102,942,000101,184,000101,793,000101,746,00098,498,0005,778,00096,697,00098,241,000100,992,0005,289,00092,518,00092,401,00091,998,0005,360,00099,309,00096,352,00089,022,0005,011,00082,711,000300,000300,000300,000300,00090,507,00088,632,0004,897,00090,682,00087,263,00089,152,0004,352,0006,591,000192,000193,000838,000858,000338,000244,000191,000147,000636,000486,000483,000106,000593,00062,296,0002,257,00056,735,00053,828,000991,000808,000656,0001,082,000989,000807,000440,000966,000467,000622,000322,000901,000507,0002,887,000237,0001,033,000895,000374,000729,0001,263,000102,0001,323,0001,295,0001,284,0001,198,0001,207,0001,287,0001,356,0001,035,0001,079,000914,0001,097,0001,072,0001,018,0001,079,0001,028,000573,000596,000502,000523,000511,000523,000414,000539,000496,000354,000371,000413,000436,000327,000352,000270,000189,000185,000210,000206,000166,000107,000137,900142,900128,90066,400129,000132,000137,50076,000144,900149,100153,90091,500163,100166,000178,400107,200209,900211,000223,60077,30000036,80000024,00000040,5000
       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
3,038,000
3,017,000
3,048,000
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
0
0
5,778,000
5,778,000
6,110,000
6,108,000
6,420,000
6,609,000
7,629,000
7,686,000
7,899,000
7,951,000
7,992,000
7,950,000
7,956,000
7,638,000
7,288,000
7,518,000
7,442,000
7,278,000
6,948,000
6,831,000
0
0
0
0
00006,831,0006,948,0007,278,0007,442,0007,518,0007,288,0007,638,0007,956,0007,950,0007,992,0007,951,0007,899,0007,686,0007,629,0006,609,0006,420,0006,108,0006,110,0005,778,0005,778,000000000000000000000000000000003,048,0003,017,0003,038,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
28,888,000
30,105,000
29,446,000
27,820,000
27,485,000
28,053,000
29,041,000
27,522,000
27,056,000
30,682,000
31,203,000
33,235,000
32,504,000
34,362,000
36,873,000
38,605,000
40,266,000
40,269,000
39,404,000
45,386,000
42,310,000
41,735,000
42,215,000
41,958,000
42,473,000
43,660,000
43,967,000
45,186,000
46,351,000
45,768,000
48,914,000
49,751,000
56,747,000
54,878,000
56,817,000
64,919,000
61,551,000
63,098,000
67,721,000
67,684,000
68,194,000
72,519,000
77,747,000
81,066,000
81,249,000
84,824,000
91,602,000
92,879,000
91,268,000
97,474,000
103,333,000
96,595,000
92,837,000
89,042,000
92,571,000
88,489,000
91,257,000
93,558,000
89,519,000
85,022,000
84,872,000
83,723,000
86,001,000
86,494,000
92,835,000
101,927,000
103,905,000
94,019,000
96,722,000
97,638,000
97,773,000
97,587,000
103,292,000
94,599,000
93,320,000
97,667,000
96,730,000
100,312,000
100,852,000
102,180,000
101,417,000
103,086,000
105,548,000
123,628,000
102,484,000
103,030,000
118,979,000
116,333,000
95,091,000
87,279,000
83,454,000
91,714,000
107,115,000
94,809,000
86,643,000
0
0
0
0
000086,643,00094,809,000107,115,00091,714,00083,454,00087,279,00095,091,000116,333,000118,979,000103,030,000102,484,000123,628,000105,548,000103,086,000101,417,000102,180,000100,852,000100,312,00096,730,00097,667,00093,320,00094,599,000103,292,00097,587,00097,773,00097,638,00096,722,00094,019,000103,905,000101,927,00092,835,00086,494,00086,001,00083,723,00084,872,00085,022,00089,519,00093,558,00091,257,00088,489,00092,571,00089,042,00092,837,00096,595,000103,333,00097,474,00091,268,00092,879,00091,602,00084,824,00081,249,00081,066,00077,747,00072,519,00068,194,00067,684,00067,721,00063,098,00061,551,00064,919,00056,817,00054,878,00056,747,00049,751,00048,914,00045,768,00046,351,00045,186,00043,967,00043,660,00042,473,00041,958,00042,215,00041,735,00042,310,00045,386,00039,404,00040,269,00040,266,00038,605,00036,873,00034,362,00032,504,00033,235,00031,203,00030,682,00027,056,00027,522,00029,041,00028,053,00027,485,00027,820,00029,446,00030,105,00028,888,0000000000000000000000000000000000000000000000000000000000000
       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
1,969,000
1,877,000
2,186,000
2,212,000
0
0
0
0
3,858,000
3,799,000
3,363,000
3,255,000
3,718,000
4,258,000
4,917,000
4,469,000
5,293,000
5,322,000
4,697,000
4,474,000
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
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000004,474,0004,697,0005,322,0005,293,0004,469,0004,917,0004,258,0003,718,0003,255,0003,363,0003,799,0003,858,00000002,212,0002,186,0001,877,0001,969,00000000000000000000000000000000000000000000000000000