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

Assured Guaranty Ltd
Buy, Hold or Sell?

Let's analyze Assured Guaranty Ltd together

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

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

Get notifications about Assured Guaranty Ltd

I send you an email if I find something interesting about Assured Guaranty Ltd.

1. Quick Overview

1.1. Quick analysis of Assured Guaranty Ltd (30 sec.)










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

How much money do you get?

How much money do you get?
$1.21
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$105.13
Expected worth in 1 year
$38.26
How sure are you?
80.0%

+ What do you gain per year?

Total Gains per Share
$-65.66
Return On Investment
-71.3%

For what price can you sell your share?

Current Price per Share
$92.09
Expected price per share
$75.10 - $95.52
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Assured Guaranty Ltd (5 min.)




Live pricePrice per Share (EOD)
$92.09
Intrinsic Value Per Share
$-89.69 - $608.37
Total Value Per Share
$15.44 - $713.50

2.2. Growth of Assured Guaranty Ltd (5 min.)




Is Assured Guaranty Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$5.7b$11.4b-$4.4b-64.2%

How much money is Assured Guaranty Ltd making?

Current yearPrevious yearGrowGrow %
Making money$183.5m$114.2m$69.2m37.7%
Net Profit Margin78.9%35.0%--

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

2.3. Financial Health of Assured Guaranty Ltd (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Assured Guaranty Ltd?

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

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

Speculation

The Price per Share of Assured Guaranty Ltd is $92.09. 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 Assured Guaranty Ltd.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

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

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $105.13. Based on the TTM, the Book Value Change Per Share is $-16.72 per quarter. Based on the YOY, the Book Value Change Per Share is $22.43 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 $0.30 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Assured Guaranty Ltd.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps3.113.4%3.223.5%1.902.1%1.611.7%1.561.7%
Usd Book Value Change Per Share3.403.7%-16.72-18.2%22.4324.4%1.892.1%1.842.0%
Usd Dividend Per Share0.290.3%0.300.3%0.270.3%0.250.3%0.200.2%
Usd Total Gains Per Share3.694.0%-16.42-17.8%22.7124.7%2.142.3%2.032.2%
Usd Price Per Share79.52-79.69-57.21-52.72-43.31-
Price to Earnings Ratio6.39-8.58-7.98-14.03-11.20-
Price-to-Total Gains Ratio21.54-14.07-8.25-6.07-11.16-
Price to Book Ratio0.76-0.70-0.37-0.52-0.59-
Price-to-Total Gains Ratio21.54-14.07-8.25-6.07-11.16-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share92.09
Number of shares10
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.300.25
Usd Book Value Change Per Share-16.721.89
Usd Total Gains Per Share-16.422.14
Gains per Quarter (10 shares)-164.1621.40
Gains per Year (10 shares)-656.6285.62
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
112-669-667107676
224-1337-132420151162
336-2006-198130227248
448-2675-263840303334
560-3343-329549379420
672-4012-395259454506
785-4681-460969530592
897-5350-526679606678
9109-6018-592389682764
10121-6687-658099757850

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%11.01.00.091.7%18.02.00.090.0%38.02.00.095.0%77.011.00.087.5%
Book Value Change Per Share3.01.00.075.0%7.05.00.058.3%13.07.00.065.0%32.08.00.080.0%65.023.00.073.9%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%86.00.02.097.7%
Total Gains per Share3.01.00.075.0%7.05.00.058.3%13.07.00.065.0%32.08.00.080.0%67.021.00.076.1%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Assured Guaranty Ltd compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--3.400-16.717+592%22.435-85%1.893+80%1.839+85%
Book Value Per Share--105.127123.096-15%190.320-45%111.960-6%82.017+28%
Current Ratio---15.259-100%22.926-100%16.539-100%75.189-100%
Debt To Asset Ratio--0.5300.434+22%0.257+106%0.502+6%0.526+1%
Debt To Equity Ratio--1.1360.939+21%0.811+40%1.322-14%1.282-11%
Dividend Per Share--0.2910.302-4%0.274+6%0.247+18%0.195+49%
Eps--3.1093.221-3%1.899+64%1.608+93%1.560+99%
Free Cash Flow Per Share--0.3090.887-65%-1.660+637%-3.483+1227%-1.498+585%
Free Cash Flow To Equity Per Share---2.582-2.641+2%-4.054+57%-2.720+5%-1.952-24%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--608.371--------
Intrinsic Value_10Y_min---89.686--------
Intrinsic Value_1Y_max--3.704--------
Intrinsic Value_1Y_min---10.832--------
Intrinsic Value_3Y_max--54.767--------
Intrinsic Value_3Y_min---31.142--------
Intrinsic Value_5Y_max--158.440--------
Intrinsic Value_5Y_min---49.755--------
Market Cap4847212404.000+10%4373600000.0004490353500.000-3%3448685000.000+27%3499068300.000+25%3839832250.000+14%
Net Profit Margin--0.6360.789-19%0.350+82%0.405+57%0.459+38%
Operating Margin---1.091-100%0.558-100%0.899-100%1.112-100%
Operating Ratio--0.1640.345-53%-0.155+195%-0.141+186%-0.133+181%
Pb Ratio0.876+14%0.7560.698+8%0.373+103%0.521+45%0.586+29%
Pe Ratio7.405+14%6.3948.580-25%7.981-20%14.026-54%11.203-43%
Price Per Share92.090+14%79.52079.6880%57.213+39%52.723+51%43.308+84%
Price To Free Cash Flow Ratio74.485+14%64.31817.787+262%0.849+7477%1.581+3969%4.935+1203%
Price To Total Gains Ratio24.950+14%21.54514.075+53%8.251+161%6.066+255%11.164+93%
Quick Ratio---18.646-100%47.527-100%34.268-100%283.433-100%
Return On Assets--0.0140.015-6%0.008+80%0.007+88%0.011+32%
Return On Equity--0.0300.032-8%0.022+36%0.018+65%0.025+20%
Total Gains Per Share--3.691-16.416+545%22.709-84%2.140+72%2.035+81%
Usd Book Value--5782000000.0006976000000.000-17%11455000000.000-50%7460000000.000-22%6941050000.000-17%
Usd Book Value Change Per Share--3.400-16.717+592%22.435-85%1.893+80%1.839+85%
Usd Book Value Per Share--105.127123.096-15%190.320-45%111.960-6%82.017+28%
Usd Dividend Per Share--0.2910.302-4%0.274+6%0.247+18%0.195+49%
Usd Eps--3.1093.221-3%1.899+64%1.608+93%1.560+99%
Usd Free Cash Flow--17000000.00051000000.000-67%-101250000.000+696%-253550000.000+1591%-92600000.000+645%
Usd Free Cash Flow Per Share--0.3090.887-65%-1.660+637%-3.483+1227%-1.498+585%
Usd Free Cash Flow To Equity Per Share---2.582-2.641+2%-4.054+57%-2.720+5%-1.952-24%
Usd Market Cap4847212404.000+10%4373600000.0004490353500.000-3%3448685000.000+27%3499068300.000+25%3839832250.000+14%
Usd Price Per Share92.090+14%79.52079.6880%57.213+39%52.723+51%43.308+84%
Usd Profit--171000000.000183500000.000-7%114250000.000+50%106250000.000+61%152750000.000+12%
Usd Revenue--269000000.000229250000.000+17%323750000.000-17%233850000.000+15%304625000.000-12%
Usd Total Gains Per Share--3.691-16.416+545%22.709-84%2.140+72%2.035+81%
 EOD+4 -4MRQTTM+11 -24YOY+18 -175Y+24 -1110Y+23 -12

3.3 Fundamental Score

Let's check the fundamental score of Assured Guaranty Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-157.405
Price to Book Ratio (EOD)Between0-10.876
Net Profit Margin (MRQ)Greater than00.636
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.000
Current Ratio (MRQ)Greater than10.000
Debt to Asset Ratio (MRQ)Less than10.530
Debt to Equity Ratio (MRQ)Less than11.136
Return on Equity (MRQ)Greater than0.150.030
Return on Assets (MRQ)Greater than0.050.014
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Assured Guaranty Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5057.589
Ma 20Greater thanMa 5090.263
Ma 50Greater thanMa 10085.823
Ma 100Greater thanMa 20082.299
OpenGreater thanClose93.020
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About Assured Guaranty Ltd

Assured Guaranty Ltd., together with its subsidiaries, provides credit protection products to public finance, infrastructure, and structured finance markets in the United States and internationally. It operates through two segments: Insurance and Asset Management. The company offers financial guaranty insurance that protects holders of debt instruments and other monetary obligations from defaults in scheduled payments. It insures and reinsures various debt obligations, including bonds issued by the United States state governmental authorities; and notes issued to finance infrastructure projects. In addition, the company insures and reinsures various the U.S. public finance obligations, such as general obligation, tax-backed, municipal utility, transportation, healthcare, higher education, infrastructure, housing revenue, investor-owned utility, renewable energy, and other public finance bonds. Further, the company involved in insuring and reinsuring of non-U.S. public finance obligations comprising regulated utilities, infrastructure finance, sovereign and sub-sovereign, renewable energy bonds, pooled infrastructure, and other public finance obligations; and the U.S. and non-U.S. Structured finance obligations, including residential mortgage-backed securities, life insurance transactions, consumer receivables securities, subscription finance facilities, pooled corporate obligations, and financial products. Additionally, it offers specialty business, such as real estate properties, insurance securitizations, and aircraft residual value insurance (RVI) transactions; and asset management services comprising investment advisory services. It markets its financial guaranty insurance directly to issuers and underwriters of public finance and structured finance securities, as well as to investors in such obligations. Assured Guaranty Ltd. was incorporated in 2003 and is headquartered in Hamilton, Bermuda.

Fundamental data was last updated by Penke on 2024-11-16 11:47:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

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

  • Above 10% is considered healthy but always compare Assured Guaranty Ltd to the Insurance - Specialty industry mean.
  • A Net Profit Margin of 63.6% means that $0.64 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Assured Guaranty Ltd:

  • The MRQ is 63.6%. The company is making a huge profit. +2
  • The TTM is 78.9%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ63.6%TTM78.9%-15.3%
TTM78.9%YOY35.0%+43.9%
TTM78.9%5Y40.5%+38.3%
5Y40.5%10Y45.9%-5.4%
4.3.1.2. Return on Assets

Shows how efficient Assured Guaranty Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Assured Guaranty Ltd to the Insurance - Specialty industry mean.
  • 1.4% Return on Assets means that Assured Guaranty Ltd generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Assured Guaranty Ltd:

  • The MRQ is 1.4%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.5%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.4%TTM1.5%-0.1%
TTM1.5%YOY0.8%+0.7%
TTM1.5%5Y0.7%+0.7%
5Y0.7%10Y1.1%-0.3%
4.3.1.3. Return on Equity

Shows how efficient Assured Guaranty Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Assured Guaranty Ltd to the Insurance - Specialty industry mean.
  • 3.0% Return on Equity means Assured Guaranty Ltd generated $0.03 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Assured Guaranty Ltd:

  • The MRQ is 3.0%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.2%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.0%TTM3.2%-0.2%
TTM3.2%YOY2.2%+1.0%
TTM3.2%5Y1.8%+1.4%
5Y1.8%10Y2.5%-0.7%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Assured Guaranty Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Assured Guaranty Ltd is operating .

  • Measures how much profit Assured Guaranty Ltd makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Assured Guaranty Ltd to the Insurance - Specialty 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 Assured Guaranty Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM109.1%-109.1%
TTM109.1%YOY55.8%+53.3%
TTM109.1%5Y89.9%+19.1%
5Y89.9%10Y111.2%-21.2%
4.3.2.2. Operating Ratio

Measures how efficient Assured Guaranty Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Insurance - Specialty industry mean).
  • An Operation Ratio of 0.16 means that the operating costs are $0.16 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Assured Guaranty Ltd:

  • The MRQ is 0.164. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.345. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.164TTM0.345-0.181
TTM0.345YOY-0.155+0.500
TTM0.3455Y-0.141+0.486
5Y-0.14110Y-0.133-0.008
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Assured Guaranty Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Assured Guaranty Ltd is able to pay off Short-term Debt.

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

Let's take a look of the Current Ratio trends of Assured Guaranty Ltd:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM15.259-15.259
TTM15.259YOY22.926-7.668
TTM15.2595Y16.539-1.281
5Y16.53910Y75.189-58.650
4.4.3.2. Quick Ratio

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

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

Let's take a look of the Quick Ratio trends of Assured Guaranty Ltd:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM18.646-18.646
TTM18.646YOY47.527-28.880
TTM18.6465Y34.268-15.622
5Y34.26810Y283.433-249.165
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Assured Guaranty Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Assured Guaranty Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Assured Guaranty Ltd to Insurance - Specialty industry mean.
  • A Debt to Asset Ratio of 0.53 means that Assured Guaranty Ltd assets are financed with 53.0% credit (debt) and the remaining percentage (100% - 53.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Assured Guaranty Ltd:

  • The MRQ is 0.530. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.434. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.530TTM0.434+0.096
TTM0.434YOY0.257+0.177
TTM0.4345Y0.502-0.068
5Y0.50210Y0.526-0.024
4.5.4.2. Debt to Equity Ratio

Measures if Assured Guaranty Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Assured Guaranty Ltd to the Insurance - Specialty industry mean.
  • A Debt to Equity ratio of 113.6% means that company has $1.14 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Assured Guaranty Ltd:

  • The MRQ is 1.136. The company is able to pay all its debts with equity. +1
  • The TTM is 0.939. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ1.136TTM0.939+0.197
TTM0.939YOY0.811+0.129
TTM0.9395Y1.322-0.383
5Y1.32210Y1.282+0.041
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 Assured Guaranty Ltd generates.

  • Above 15 is considered overpriced but always compare Assured Guaranty Ltd to the Insurance - Specialty industry mean.
  • A PE ratio of 6.39 means the investor is paying $6.39 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Assured Guaranty Ltd:

  • The EOD is 7.405. Based on the earnings, the company is cheap. +2
  • The MRQ is 6.394. Based on the earnings, the company is cheap. +2
  • The TTM is 8.580. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD7.405MRQ6.394+1.011
MRQ6.394TTM8.580-2.186
TTM8.580YOY7.981+0.600
TTM8.5805Y14.026-5.446
5Y14.02610Y11.203+2.823
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 Assured Guaranty Ltd:

  • The EOD is 74.485. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The MRQ is 64.318. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The TTM is 17.787. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD74.485MRQ64.318+10.167
MRQ64.318TTM17.787+46.530
TTM17.787YOY0.849+16.938
TTM17.7875Y1.581+16.206
5Y1.58110Y4.935-3.354
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 Assured Guaranty Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Insurance - Specialty industry mean).
  • A PB ratio of 0.76 means the investor is paying $0.76 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Assured Guaranty Ltd:

  • The EOD is 0.876. Based on the equity, the company is cheap. +2
  • The MRQ is 0.756. Based on the equity, the company is cheap. +2
  • The TTM is 0.698. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.876MRQ0.756+0.120
MRQ0.756TTM0.698+0.058
TTM0.698YOY0.373+0.326
TTM0.6985Y0.521+0.178
5Y0.52110Y0.586-0.065
4.6.2. Total Gains per Share

2.4. Latest News of Assured Guaranty Ltd

Does Assured Guaranty Ltd 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 Assured Guaranty Ltd to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-12-01
01:29
Atletico Madrid's winning streak fuelled by newcomers' adaptation, says coach SimeoneRead
2024-11-30
11:48
Irish centre-right parties close in on re-election but likely need a new partnerRead
2024-11-29
21:56
Russia's Rosneft says 9-month profit down 13.9% on high interest rates, taxesRead
2024-11-29
21:21
Exclusive: Chile's Codelco boosts copper output in final dash to meet 2024 target, sources sayRead
2024-11-29
15:53
German task force to tackle foreign meddling before electionRead
2024-11-29
12:56
India's October infrastructure output grows 3.1% on yearRead
2024-11-29
12:45
China completes 3,000-km green belt around its biggest desert, state media saysRead
2024-11-28
10:29
Adani wipeout hurts but won't derail foreign investor faith in IndiaRead
2024-11-28
10:21
ASML and peers climb on hopes for less severe US curbs on China chipsRead
2024-11-28
08:59
Toyota's global output declines for ninth straight month in OctoberRead

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Assured Guaranty Ltd.

4.8.1. Institutions holding Assured Guaranty Ltd

Institutions are holding 94.5% of the shares of Assured Guaranty Ltd.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc12.5870.01166625224-371755-5.3131
2024-06-30Vanguard Group Inc12.56060.00986611336384320.5847
2024-06-30Wellington Management Company LLP9.42930.06844963181-28365-0.5683
2024-06-30Dimensional Fund Advisors, Inc.8.00280.08494212299-23598-0.5571
2024-06-30State Street Corp3.68370.00651938949-83008-4.1053
2024-06-30Morgan Stanley - Brokerage Accounts2.82890.0044148903021476016.8536
2024-06-30Fuller & Thaler Asset Management Inc2.17440.3781114453122339524.2521
2024-09-30Reinhart Mahoney Capital Management Inc1.85762.9527977758711147.8437
2024-09-30Principal Financial Group Inc1.76010.040692641529530.3198
2024-06-30Royce & Associates, LP1.64680.625186682313611418.6277
2024-06-30Geode Capital Management, LLC1.60510.005784485172080.8605
2024-06-30Citadel Advisors Llc1.4540.012765333592813343.6199
2024-06-30American Century Companies Inc1.28840.03267818218462137.4059
2024-09-30River Road Asset Management, LLC1.26690.69356668216668210
2024-06-30AQR Capital Management LLC1.25840.078366235429965882.6196
2024-06-30Arrowstreet Capital Limited Partnership1.22260.0437643526-267128-29.3336
2024-06-30Charles Schwab Investment Management Inc1.22110.0095642754-96770-13.0854
2024-06-30Brown Advisory Holdings Inc1.21620.064664013338310.6021
2024-06-30Boston Partners Global Investors, Inc1.18310.0601622741-33207-5.0624
2024-06-30NORGES BANK1.11060.0067584576285355.1318
Total 69.35765.188236506817+1566424+4.3%

4.9.2. Funds holding Assured Guaranty Ltd

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31iShares Core S&P Small-Cap ETF5.98550.3116315048227960.0888
2024-09-30Vanguard Total Stock Mkt Idx Inv2.96310.00711559657-62726-3.8663
2024-09-30Vanguard Explorer Inv2.42910.4519127859000
2024-09-30Vanguard Small Cap Index2.37770.06471251540-57152-4.3671
2024-09-30DFA US Small Cap Value I2.32650.58161224566-11326-0.9164
2024-08-31FullerThaler Behavioral Small-Cap Value1.93590.76101899000
2024-09-30Undiscovered Managers Behavioral Val L1.83290.757196475400
2024-09-30Vanguard Small Cap Value Index Inv1.61020.1149847557-30229-3.4438
2024-10-31Avantis US Small Cap Value ETF1.41030.453674231100
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.40440.054739239-44545-5.6833
2024-09-30Vanguard Equity-Income Inv1.24920.087965751927293070.9667
2024-09-30DFA US Targeted Value I0.8820.2675464230-31168-6.2915
2024-10-31SPDR® Portfolio S&P 600™ Sm Cap ETF0.83140.309943762433200.7644
2024-10-31Dimensional US Targeted Value ETF0.82890.348843631600
2024-09-30Vanguard Tax-Managed Small Cap Adm0.69160.2988364024-13934-3.6867
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.6560.0641345306-11500-3.223
2024-09-30Royce Small-Cap Total Return Invmt0.64062.6733371687713529.6635
2024-09-30Royce Small-Cap Quality Value Composite0.64062.6733371687713529.6635
2024-09-30Brown Advisory Small-Cap Fdmtl Val Inv0.63171.778133249800
2024-09-30DFA US Small Cap I0.62630.156332965400
Total 31.953912.213916819193+170736+1.0%

5.3. Insider Transactions

Insiders are holding 6.394% of the shares of Assured Guaranty Ltd.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-09-26Yukiko OmuraSELL359979.73
2024-09-04Dominic FredericoSELL3100080.01
2024-06-20Dominic FredericoSELL4000078.12
2024-05-09Laura BielingSELL390179.93
2024-05-09Robert BailensonSELL3000079.94
2024-03-20Dominic FredericoSELL5500092.43
2023-12-15G Lawrence BuhlSELL250071.26
2023-12-08Stephen DonnarummaSELL1500069.96
2023-12-05Dominic FredericoSELL2048468.7
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 Assets12,291,000
Total Liabilities6,509,000
Total Stockholder Equity5,728,000
 As reported
Total Liabilities 6,509,000
Total Stockholder Equity+ 5,728,000
Total Assets = 12,291,000

Assets

Total Assets12,291,000
Total Current Assets7,944,000
Long-term Assets2,562,000
Total Current Assets
Cash And Cash Equivalents 147,000
Short-term Investments 6,284,000
Net Receivables 1,513,000
Total Current Assets  (as reported)7,944,000
Total Current Assets  (calculated)7,944,000
+/-0
Long-term Assets
Other Assets 1,785,000
Long-term Assets  (as reported)2,562,000
Long-term Assets  (calculated)1,785,000
+/- 777,000

Liabilities & Shareholders' Equity

Total Current Liabilities0
Long-term Liabilities1,698,000
Total Stockholder Equity5,728,000
Total Current Liabilities
Total Current Liabilities  (as reported)0
Total Current Liabilities  (calculated)0
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)1,698,000
Long-term Liabilities  (calculated)0
+/- 1,698,000
Total Stockholder Equity
Common Stock1,000
Retained Earnings 5,957,000
Accumulated Other Comprehensive Income -231,000
Other Stockholders Equity 1,000
Total Stockholder Equity (as reported)5,728,000
Total Stockholder Equity (calculated)5,728,000
+/-0
Other
Cash and Short Term Investments 6,431,000
Common Stock Shares Outstanding 55,000
Liabilities and Stockholders Equity 12,291,000
Net Debt 1,551,000
Short Long Term Debt Total 1,698,000



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-31
> Total Assets 
2,719,868
0
0
0
2,857,867
2,749,224
2,637,899
2,716,667
2,694,011
2,709,678
2,771,564
2,766,742
2,676,471
2,677,993
2,735,438
2,844,849
2,935,340
2,953,059
2,972,491
3,137,604
3,800,359
4,062,032
4,527,588
4,442,600
4,555,707
5,588,328
6,495,739
16,202,600
16,593,436
17,388,454
17,588,590
18,371,128
20,471,512
19,509,178
19,238,864
18,404,995
18,091,531
18,504,813
18,074,464
17,563,000
17,242,000
17,299,000
16,608,000
16,354,000
16,287,000
15,106,000
15,690,000
15,369,000
14,925,000
14,677,000
15,479,000
15,034,000
14,544,000
14,452,000
14,092,000
14,669,000
14,151,000
14,675,000
14,655,000
14,649,000
14,433,000
14,019,000
14,132,000
13,739,000
13,603,000
13,551,000
13,581,000
13,367,000
14,326,000
13,745,000
14,780,000
14,695,000
15,334,000
16,018,000
17,226,000
17,614,000
18,208,000
17,845,000
16,960,000
16,660,000
16,843,000
16,778,000
16,852,000
11,944,000
12,539,000
12,168,000
12,088,000
12,291,000
12,291,00012,088,00012,168,00012,539,00011,944,00016,852,00016,778,00016,843,00016,660,00016,960,00017,845,00018,208,00017,614,00017,226,00016,018,00015,334,00014,695,00014,780,00013,745,00014,326,00013,367,00013,581,00013,551,00013,603,00013,739,00014,132,00014,019,00014,433,00014,649,00014,655,00014,675,00014,151,00014,669,00014,092,00014,452,00014,544,00015,034,00015,479,00014,677,00014,925,00015,369,00015,690,00015,106,00016,287,00016,354,00016,608,00017,299,00017,242,00017,563,00018,074,46418,504,81318,091,53118,404,99519,238,86419,509,17820,471,51218,371,12817,588,59017,388,45416,593,43616,202,6006,495,7395,588,3284,555,7074,442,6004,527,5884,062,0323,800,3593,137,6042,972,4912,953,0592,935,3402,844,8492,735,4382,677,9932,676,4712,766,7422,771,5642,709,6782,694,0112,716,6672,637,8992,749,2242,857,8670002,719,868
   > Total Current Assets 
0
0
0
0
471,003
190,609,000
207,499,000
177,690,000
192,815
85,251,000
125,854,000
69,879,000
122,016
141,828
207,572
191,939
138,849
102,382
86,894
177,376,000
560,986,000
501,370,000
547,595,000
397,232
510,929,000
636,162,000
1,205,828,000
3,257,418,000
10,602,265,000
10,519,284,000
10,522,269,000
11,185,721,000
10,678,263,000
1,373,500
1,406,700
11,455,275,000
11,435,676,000
11,455,930,000
11,410,116,000
1,719,000
12,531,000
11,066,000
10,622,000
11,980,000
11,885,000
12,174,000
12,796,000
11,368,000
1,571,000
11,418,000
11,371,000
11,382,000
1,255,000
11,373,000
10,773,000
11,458,000
1,284,000
11,502,000
11,621,000
11,612,000
1,686,000
11,355,000
11,342,000
11,190,000
1,737,000
11,009,000
10,630,000
10,350,000
2,723,000
9,940,000
10,217,000
10,100,000
2,385,000
10,141,000
10,336,000
10,142,000
11,720,000
10,724,000
10,134,000
9,651,000
9,591,000
8,333,000
8,019,000
7,751,000
9,831,000
3,581,000
7,570,000
7,944,000
7,944,0007,570,0003,581,0009,831,0007,751,0008,019,0008,333,0009,591,0009,651,00010,134,00010,724,00011,720,00010,142,00010,336,00010,141,0002,385,00010,100,00010,217,0009,940,0002,723,00010,350,00010,630,00011,009,0001,737,00011,190,00011,342,00011,355,0001,686,00011,612,00011,621,00011,502,0001,284,00011,458,00010,773,00011,373,0001,255,00011,382,00011,371,00011,418,0001,571,00011,368,00012,796,00012,174,00011,885,00011,980,00010,622,00011,066,00012,531,0001,719,00011,410,116,00011,455,930,00011,435,676,00011,455,275,0001,406,7001,373,50010,678,263,00011,185,721,00010,522,269,00010,519,284,00010,602,265,0003,257,418,0001,205,828,000636,162,000510,929,000397,232547,595,000501,370,000560,986,000177,376,00086,894102,382138,849191,939207,572141,828122,01669,879,000125,854,00085,251,000192,815177,690,000207,499,000190,609,000471,0030000
       Cash And Cash Equivalents 
9,445
0
0
0
32,365
36,254
28,584
13,402
16,978
21,723
4,748
7,065
6,190
3,746
29,197
15,656
4,785
5,714
23,743
25,222
8,048
8,378
10,124
7,900
12,305
19,328
8,507
260,500
44,133
90,472
97,212
87,400
107,179
95,866
159,170
173,260
214,544
182,003
175,347
133,000
138,000
125,000
143,000
106,000
184,000
219,000
106,000
82,000
75,000
885,000
75,000
66,000
166,000
112,000
190,000
98,000
118,000
147,000
200,000
72,000
144,000
114,000
185,000
82,000
104,000
123,000
190,000
229,000
169,000
139,000
293,000
223,000
162,000
95,000
144,000
101,000
120,000
119,000
138,000
131,000
107,000
118,000
114,000
108,000
97,000
115,000
92,000
147,000
147,00092,000115,00097,000108,000114,000118,000107,000131,000138,000119,000120,000101,000144,00095,000162,000223,000293,000139,000169,000229,000190,000123,000104,00082,000185,000114,000144,00072,000200,000147,000118,00098,000190,000112,000166,00066,00075,000885,00075,00082,000106,000219,000184,000106,000143,000125,000138,000133,000175,347182,003214,544173,260159,17095,866107,17987,40097,21290,47244,133260,5008,50719,32812,3057,90010,1248,3788,04825,22223,7435,7144,78515,65629,1973,7466,1907,0654,74821,72316,97813,40228,58436,25432,3650009,445
       Short-term Investments 
144,346
0
0
0
137,517
154,355
178,915
164,288
175,837
63,528
121,106
62,814
115,826
134,981
170,731
169,430
134,064
96,668
63,151
152,154
552,938
492,992
537,471
370,100
477,197
616,834
1,170,970
1,492,900
1,668,279
1,421,421
1,391,183
907,663
1,031,578
768,463
1,070,401
873,268
734,046
903,363
919,784
564,000
10,873,000
10,714,000
10,507,000
10,634,000
10,615,000
10,814,000
11,509,000
11,322,000
11,258,000
10,182,000
11,416,000
11,162,000
11,023,000
11,047,000
10,545,000
11,280,000
10,823,000
11,168,000
11,183,000
11,495,000
11,301,000
11,048,000
11,136,000
10,930,000
10,818,000
10,716,000
10,733,000
10,419,000
10,122,000
9,501,000
9,451,000
9,414,000
9,624,000
9,388,000
9,906,000
9,357,000
9,427,000
8,741,000
8,259,000
7,957,000
7,929,000
8,142,000
8,138,000
7,693,000
7,968,000
1,649,000
1,717,000
6,284,000
6,284,0001,717,0001,649,0007,968,0007,693,0008,138,0008,142,0007,929,0007,957,0008,259,0008,741,0009,427,0009,357,0009,906,0009,388,0009,624,0009,414,0009,451,0009,501,00010,122,00010,419,00010,733,00010,716,00010,818,00010,930,00011,136,00011,048,00011,301,00011,495,00011,183,00011,168,00010,823,00011,280,00010,545,00011,047,00011,023,00011,162,00011,416,00010,182,00011,258,00011,322,00011,509,00010,814,00010,615,00010,634,00010,507,00010,714,00010,873,000564,000919,784903,363734,046873,2681,070,401768,4631,031,578907,6631,391,1831,421,4211,668,2791,492,9001,170,970616,834477,197370,100537,471492,992552,938152,15463,15196,668134,064169,430170,731134,981115,82662,814121,10663,528175,837164,288178,915154,355137,517000144,346
       Net Receivables 
0
0
0
0
301,121
35,133
33,155
40,031
161,039
161,064
204,534
140,589
48,366
42,243
61,119
49,530
52,454
46,784
49,152
50,019
66,763
32,189
25,840
109,300
37,170
748,414
779,243
1,504,000
1,418,232
1,371,582
1,311,254
1,322,486
1,167,587
1,277,604
1,247,430
1,190,774
1,079,282
1,068,989
1,027,255
1,022,000
1,520,000
1,555,000
1,306,000
1,240,000
1,086,000
1,141,000
1,181,000
1,151,000
958,000
905,000
930,000
900,000
928,000
951,000
1,028,000
1,150,000
1,033,000
1,355,000
1,397,000
1,530,000
1,552,000
1,374,000
1,357,000
1,387,000
1,394,000
1,419,000
1,446,000
1,569,000
2,033,000
2,053,000
2,089,000
2,282,000
2,363,000
2,336,000
2,359,000
2,526,000
2,173,000
1,864,000
1,737,000
1,563,000
1,555,000
1,604,000
1,683,000
1,658,000
1,766,000
1,745,000
1,472,000
1,513,000
1,513,0001,472,0001,745,0001,766,0001,658,0001,683,0001,604,0001,555,0001,563,0001,737,0001,864,0002,173,0002,526,0002,359,0002,336,0002,363,0002,282,0002,089,0002,053,0002,033,0001,569,0001,446,0001,419,0001,394,0001,387,0001,357,0001,374,0001,552,0001,530,0001,397,0001,355,0001,033,0001,150,0001,028,000951,000928,000900,000930,000905,000958,0001,151,0001,181,0001,141,0001,086,0001,240,0001,306,0001,555,0001,520,0001,022,0001,027,2551,068,9891,079,2821,190,7741,247,4301,277,6041,167,5871,322,4861,311,2541,371,5821,418,2321,504,000779,243748,41437,170109,30025,84032,18966,76350,01949,15246,78452,45449,53061,11942,24348,366140,589204,534161,064161,03940,03133,15535,133301,1210000
       Other Current Assets 
0
0
0
0
0
0
28,555,000
13,389,000
0
21,583,000
4,567,000
7,058,000
6,181,000
3,739,000
29,151,000
15,633,000
4,780,000
5,708,000
23,719,000
25,192,000
0
8,370,000
10,114,000
7,799,000
12,272,000
19,309,000
8,472,000
260,224,000
10,808,000
90,382,000
97,115,000
87,313,000
10,729,000
95,594,000
158,817,000
172,883,000
11,022,000
0
0
0
0
0
0
0
130,000
0
0
0
244,000
0
0
0
11,192,000
0
569,000
210,000
10,985,000
183,000
182,000
144,000
11,395,000
142,000
135,000
132,000
10,873,000
132,000
127,000
122,000
10,240,000
118,000
-1,413,000
88,000
-12,032,000
3,241,000
3,695,000
3,416,000
3,602,000
2,667,000
2,826,000
2,957,000
2,923,000
3,298,000
3,742,000
3,270,000
3,913,000
3,581,000
3,640,000
0
03,640,0003,581,0003,913,0003,270,0003,742,0003,298,0002,923,0002,957,0002,826,0002,667,0003,602,0003,416,0003,695,0003,241,000-12,032,00088,000-1,413,000118,00010,240,000122,000127,000132,00010,873,000132,000135,000142,00011,395,000144,000182,000183,00010,985,000210,000569,000011,192,000000244,000000130,000000000011,022,000172,883,000158,817,00095,594,00010,729,00087,313,00097,115,00090,382,00010,808,000260,224,0008,472,00019,309,00012,272,0007,799,00010,114,0008,370,000025,192,00023,719,0005,708,0004,780,00015,633,00029,151,0003,739,0006,181,0007,058,0004,567,00021,583,000013,389,00028,555,000000000
   > Long-term Assets 
0
0
0
0
2,276,796
159,282,000
90,630,000
106,110,000
125,470
125,245,000
103,634,000
103,120,000
85,417
110,807
109,745
130,272
85,417
106,523
102,896
125,122,000
232,980,000
322,892,000
117,869,000
167,734
214,535,000
202,977,000
294,526,000
1,093,608,000
1,158,205,000
1,132,059,000
1,072,260,000
842,123,000
1,259,125,000
1,004,500
1,012,000
676,198,000
770,943,000
1,031,805,000
815,084,000
10,882,000
13,561,000
872,000
850,000
13,149,000
13,180,000
12,071,000
12,793,000
474,000
13,354,000
218,000
439,000
426,000
13,289,000
278,000
235,000
459,000
12,867,000
438,000
391,000
135,000
12,747,000
11,699,000
11,763,000
11,526,000
11,866,000
11,276,000
11,259,000
10,888,000
216,000
212,000
209,000
206,000
203,000
184,000
181,000
178,000
15,133,000
15,094,000
14,235,000
14,088,000
14,304,000
6,000
6,000
6,000
8,986,000
8,587,000
8,448,000
2,562,000
2,562,0008,448,0008,587,0008,986,0006,0006,0006,00014,304,00014,088,00014,235,00015,094,00015,133,000178,000181,000184,000203,000206,000209,000212,000216,00010,888,00011,259,00011,276,00011,866,00011,526,00011,763,00011,699,00012,747,000135,000391,000438,00012,867,000459,000235,000278,00013,289,000426,000439,000218,00013,354,000474,00012,793,00012,071,00013,180,00013,149,000850,000872,00013,561,00010,882,000815,084,0001,031,805,000770,943,000676,198,0001,012,0001,004,5001,259,125,000842,123,0001,072,260,0001,132,059,0001,158,205,0001,093,608,000294,526,000202,977,000214,535,000167,734117,869,000322,892,000232,980,000125,122,000102,896106,52385,417130,272109,745110,80785,417103,120,000103,634,000125,245,000125,470106,110,00090,630,000159,282,0002,276,7960000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,724,000
-116,000
-125,000
0
12,368,000
0
0
-120,000
0
-120,000
-119,000
-118,000
0
-113,000
-110,000
-108,000
0
-106,000
-107,000
-105,000
0
0
0
0
0
67,000
66,000
65,000
572,000
645,000
1,669,000
1,539,000
1,913,000
2,956,000
3,547,000
4,371,000
5,271,000
5,700,000
5,456,000
5,336,000
5,493,000
5,118,000
5,055,000
330,000
366,000
377,000
378,000
0
0378,000377,000366,000330,0005,055,0005,118,0005,493,0005,336,0005,456,0005,700,0005,271,0004,371,0003,547,0002,956,0001,913,0001,539,0001,669,000645,000572,00065,00066,00067,00000000-105,000-107,000-106,0000-108,000-110,000-113,0000-118,000-119,000-120,0000-120,0000012,368,0000-125,000-116,00012,724,0000000000000000000000000000000000000000000
       Goodwill 
87,062
0
0
0
87,062
85,417
85,417
85,417
85,417
85,417
85,417
85,417
85,417
85,417
85,417
85,417
85,417
85,417
85,417
85,417
85,417
85,417
85,417
85,417
85,417
85,417,000
85,417
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
117,000
117,000
117,000
114,000
117,000
-124,000
-126,000
-129,000
117,000
-135,000
-139,000
-142,000
117,000
-151,000
-155,000
-158,000
0
6,330,000
6,203,000
0
06,203,0006,330,0000-158,000-155,000-151,000117,000-142,000-139,000-135,000117,000-129,000-126,000-124,000117,000114,000117,000117,000117,0000000000000000000000000000000000000000000085,41785,417,00085,41785,41785,41785,41785,41785,41785,41785,41785,41785,41785,41785,41785,41785,41785,41785,41785,41785,41785,41785,41787,06200087,062
       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
592,898
619,303
11,221,900
11,262,484
0
0
0
0
11,085,000
10,862,000
10,637,000
10,760,000
10,785,000
10,948,000
11,635,000
11,449,000
11,384,000
10,314,000
11,631,000
11,343,000
11,192,000
11,214,000
10,715,000
11,445,000
10,985,000
11,341,000
11,271,000
11,591,000
11,395,000
11,151,000
11,238,000
11,025,000
10,873,000
10,777,000
10,793,000
10,476,000
10,240,000
9,622,000
9,573,000
9,527,000
9,838,000
9,599,000
10,193,000
9,617,000
9,608,000
9,067,000
8,610,000
8,586,000
8,365,000
8,582,000
8,892,000
8,370,000
8,614,000
8,179,000
8,104,000
0
08,104,0008,179,0008,614,0008,370,0008,892,0008,582,0008,365,0008,586,0008,610,0009,067,0009,608,0009,617,00010,193,0009,599,0009,838,0009,527,0009,573,0009,622,00010,240,00010,476,00010,793,00010,777,00010,873,00011,025,00011,238,00011,151,00011,395,00011,591,00011,271,00011,341,00010,985,00011,445,00010,715,00011,214,00011,192,00011,343,00011,631,00010,314,00011,384,00011,449,00011,635,00010,948,00010,785,00010,760,00010,637,00010,862,00011,085,000000011,262,48411,221,900619,303592,89800000000000000000000000000000000
       Intangible Assets 
107,384
0
0
0
101,288
97,332
85,417
85,417
85,417
85,417
85,417
85,417
85,417
85,417
85,417
85,417
85,417
85,417
85,417
85,417
85,417
85,417
85,417
85,400
85,417
85,417
85,417
0
0
0
0
0
0
0
0
0
0
0
16,000
127,000
116,000
116,000
125,000
125,000
124,000
122,000
122,000
120,000
121,000
120,000
119,000
118,000
114,000
113,000
110,000
108,000
106,000
106,000
107,000
105,000
101,000
100,000
102,000
103,000
129,000
104,000
106,000
107,000
99,000
208,000
208,000
210,000
86,000
308,000
307,000
307,000
58,000
307,000
308,000
308,000
46,000
157,000
161,000
164,000
6,000
164,000
169,000
0
0169,000164,0006,000164,000161,000157,00046,000308,000308,000307,00058,000307,000307,000308,00086,000210,000208,000208,00099,000107,000106,000104,000129,000103,000102,000100,000101,000105,000107,000106,000106,000108,000110,000113,000114,000118,000119,000120,000121,000120,000122,000122,000124,000125,000125,000116,000116,000127,00016,0000000000000085,41785,41785,41785,40085,41785,41785,41785,41785,41785,41785,41785,41785,41785,41785,41785,41785,41785,41785,41785,41785,41797,332101,288000107,384
       Long-term Assets Other 
0
0
0
0
-2,276,796
83,111,280
83,299,398
83,218,591
-2,140,888
83,184,656
83,133,635
83,076,250
-2,249,823
-2,249,096
-2,239,887
-2,379,441
-2,465,135
-2,488,370
-2,485,765
82,717,593
82,191,691
82,022,920
81,626,140
-3,530,683
81,649,187
81,538,571
80,747,356
-9,941,000
-10,817,716
-10,486,913
-10,525,841
-10,698,805
-10,446,893
-10,240,593
-10,934,604
-10,964,509
-10,875,896
-11,108,301
-11,127,298
-127,000
-837,000
-13,643,000
-13,306,000
-125,000
-812,000
-122,000
-122,000
-12,738,000
573,000
-11,801,000
-13,136,000
-12,827,000
891,000
-12,351,000
-11,469,000
-12,265,000
1,062,000
-12,055,000
-12,047,000
-12,307,000
645,000
-100,000
-102,000
-103,000
350,000
-171,000
-172,000
-172,000
-11,136,000
-10,514,000
-11,438,000
-11,267,000
-11,833,000
-12,625,000
-13,740,000
-13,999,000
-195,000
-42,000
-110,000
-185,000
-114,000
-14,064,000
-14,048,000
-2,541,000
-250,000
1,083,000
7,523,000
-2,562,000
-2,562,0007,523,0001,083,000-250,000-2,541,000-14,048,000-14,064,000-114,000-185,000-110,000-42,000-195,000-13,999,000-13,740,000-12,625,000-11,833,000-11,267,000-11,438,000-10,514,000-11,136,000-172,000-172,000-171,000350,000-103,000-102,000-100,000645,000-12,307,000-12,047,000-12,055,0001,062,000-12,265,000-11,469,000-12,351,000891,000-12,827,000-13,136,000-11,801,000573,000-12,738,000-122,000-122,000-812,000-125,000-13,306,000-13,643,000-837,000-127,000-11,127,298-11,108,301-10,875,896-10,964,509-10,934,604-10,240,593-10,446,893-10,698,805-10,525,841-10,486,913-10,817,716-9,941,00080,747,35681,538,57181,649,187-3,530,68381,626,14082,022,92082,191,69182,717,593-2,485,765-2,488,370-2,465,135-2,379,441-2,239,887-2,249,096-2,249,82383,076,25083,133,63583,184,656-2,140,88883,218,59183,299,39883,111,280-2,276,7960000
> Total Liabilities 
1,462,632
0
0
0
1,420,243
1,239,151
1,216,028
1,228,780
1,166,399
1,172,008
1,152,056
1,133,098
1,014,958
1,004,576
1,052,660
1,087,958
1,284,579
1,258,763
1,277,708
1,533,253
2,133,789
2,569,362
2,285,193
2,352,700
2,629,485
3,562,735
4,140,820
13,405,500
13,073,277
13,769,419
13,720,025
14,181,905
16,672,748
15,614,687
15,288,879
13,638,280
13,373,095
14,322,295
13,350,398
12,611,000
12,248,000
12,575,000
12,124,000
11,520,000
11,172,000
9,897,000
10,448,000
10,015,000
9,167,000
8,891,000
9,673,000
9,215,000
8,481,000
8,339,000
7,842,000
8,029,000
7,647,000
8,038,000
7,905,000
7,771,000
7,594,000
7,235,000
7,498,000
7,156,000
7,048,000
6,882,000
6,859,000
6,715,000
7,674,000
7,472,000
8,271,000
8,078,000
8,629,000
9,525,000
10,653,000
11,218,000
11,708,000
11,829,000
11,392,000
11,486,000
11,551,000
1,676,000
1,677,000
1,693,000
1,694,000
6,486,000
6,493,000
6,509,000
6,509,0006,493,0006,486,0001,694,0001,693,0001,677,0001,676,00011,551,00011,486,00011,392,00011,829,00011,708,00011,218,00010,653,0009,525,0008,629,0008,078,0008,271,0007,472,0007,674,0006,715,0006,859,0006,882,0007,048,0007,156,0007,498,0007,235,0007,594,0007,771,0007,905,0008,038,0007,647,0008,029,0007,842,0008,339,0008,481,0009,215,0009,673,0008,891,0009,167,00010,015,00010,448,0009,897,00011,172,00011,520,00012,124,00012,575,00012,248,00012,611,00013,350,39814,322,29513,373,09513,638,28015,288,87915,614,68716,672,74814,181,90513,720,02513,769,41913,073,27713,405,5004,140,8203,562,7352,629,4852,352,7002,285,1932,569,3622,133,7891,533,2531,277,7081,258,7631,284,5791,087,9581,052,6601,004,5761,014,9581,133,0981,152,0561,172,0081,166,3991,228,7801,216,0281,239,1511,420,2430001,462,632
   > Total Current Liabilities 
0
0
0
0
0
0
1,019,000
1,032,000
969,000
975,000
28,407,000
12,393,000
26,629
808,000
856,000
891,000
47,102
6,505
20,732
4,448,000
635,000
10,305,000
7,603
9,900
17,957
4,578,000
33,754
179,300
186,744
327,801
380,671
391,415
93,020,000
268,221
175,875
173,575
170,982
204,173
186,676
185,000
219,000
193,000
188,000
160,000
148,000
165,000
178,000
40,000
5,000
74,000
66,000
61,000
51,000
58,000
19,000
26,000
64,000
63,000
96,000
45,000
61,000
5,954,000
6,234,000
5,907,000
5,815,000
5,650,000
5,626,000
5,481,000
6,452,000
6,284,000
400,000
162,000
290,000
1,073,000
1,079,000
1,014,000
928,000
781,000
736,000
896,000
297,000
391,000
434,000
395,000
385,000
346,000
301,000
0
0301,000346,000385,000395,000434,000391,000297,000896,000736,000781,000928,0001,014,0001,079,0001,073,000290,000162,000400,0006,284,0006,452,0005,481,0005,626,0005,650,0005,815,0005,907,0006,234,0005,954,00061,00045,00096,00063,00064,00026,00019,00058,00051,00061,00066,00074,0005,00040,000178,000165,000148,000160,000188,000193,000219,000185,000186,676204,173170,982173,575175,875268,22193,020,000391,415380,671327,801186,744179,30033,7544,578,00017,9579,9007,60310,305,000635,0004,448,00020,7326,50547,102891,000856,000808,00026,62912,393,00028,407,000975,000969,0001,032,0001,019,000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
142,403
137,632
132,107
0
0
0
0
0
0
0
0
0
0
0
0
816,000
0
0
0
1,297,000
0
0
0
1,300,000
0
1,303,000
1,304,000
1,306,000
1,307,000
1,294,000
1,292,000
1,292,000
1,281,000
1,264,000
0
0
6,000
0
0
0
0
0
47,000
132,107
68,000
123,000
1,396,000
23,000
0
0
0
23,000
0
0
0
16,000
0
0
0
00016,00000023,00000023,0001,396,000123,00068,000132,10747,000000006,000001,264,0001,281,0001,292,0001,292,0001,294,0001,307,0001,306,0001,304,0001,303,00001,300,0000001,297,000000816,000000000000000132,107137,632142,40300000000000000000000000000000
       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
816,000
0
0
0
1,297,000
0
0
0
1,300,000
0
1,303,000
1,304,000
1,306,000
1,307,000
1,294,000
1,292,000
1,292,000
1,281,000
1,264,000
0
0
6,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000006,000001,264,0001,281,0001,292,0001,292,0001,294,0001,307,0001,306,0001,304,0001,303,00001,300,0000001,297,000000816,00000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
50,071
26,690
25,112
28,999
67,283
65,182
3,724
9,060
13,549
2,069
35,997
12,992
20,732
27,340
26,468
15,367
7,603
9,900
17,957
22,673
33,754
179,300
186,744
185,398
243,039
259,308
274,431
268,221
175,875
173,575
170,982
204,173
186,676
185,000
219,000
193,000
188,000
160,000
148,000
165,000
178,000
148,000
107,000
74,000
66,000
61,000
51,000
58,000
56,000
71,000
64,000
52,000
54,000
45,000
61,000
17,000
17,000
22,000
24,000
24,000
23,000
26,000
30,000
31,000
31,000
34,000
33,000
15,000
15,000
21,000
16,000
2,000
1,000
1,000
1,000
0
0
0
0
0
0
0
00000001,0001,0001,0002,00016,00021,00015,00015,00033,00034,00031,00031,00030,00026,00023,00024,00024,00022,00017,00017,00061,00045,00054,00052,00064,00071,00056,00058,00051,00061,00066,00074,000107,000148,000178,000165,000148,000160,000188,000193,000219,000185,000186,676204,173170,982173,575175,875268,221274,431259,308243,039185,398186,744179,30033,75422,67317,9579,9007,60315,36726,46827,34020,73212,99235,9972,06913,5499,0603,72465,18267,28328,99925,11226,69050,071000000
       Other Current Liabilities 
0
0
0
0
0
0
-4,194,000
-19,661,000
969,000
-38,853,000
28,339,717
12,327,818
-25,791,000
-24,582,000
-23,472,000
-43,964,000
-28,801
-6,487
-20,732
4,420,660
608,532
10,289,633
-7,603
-9,900
-17,957
4,555,327
-33,754
-179,300
-186,744
-327,801
-380,671
-391,415
92,745,569
-268,221
-175,875
-173,575
-170,982
-204,173
-186,676
-185,000
-219,000
-193,000
-188,000
-160,000
-148,000
-165,000
-178,000
-108,000
-102,000
-74,000
-66,000
-61,000
-51,000
-58,000
-37,000
-45,000
-64,000
11,000
42,000
-45,000
-61,000
2,559,000
2,599,000
2,369,000
2,303,000
2,213,000
2,239,000
2,147,000
2,716,000
2,578,000
3,372,000
47,000
25,000
1,058,000
1,064,000
993,000
889,000
779,000
735,000
895,000
273,000
391,000
434,000
395,000
-9,000
-39,000
-7,000
0
0-7,000-39,000-9,000395,000434,000391,000273,000895,000735,000779,000889,000993,0001,064,0001,058,00025,00047,0003,372,0002,578,0002,716,0002,147,0002,239,0002,213,0002,303,0002,369,0002,599,0002,559,000-61,000-45,00042,00011,000-64,000-45,000-37,000-58,000-51,000-61,000-66,000-74,000-102,000-108,000-178,000-165,000-148,000-160,000-188,000-193,000-219,000-185,000-186,676-204,173-170,982-173,575-175,875-268,22192,745,569-391,415-380,671-327,801-186,744-179,300-33,7544,555,327-17,957-9,900-7,60310,289,633608,5324,420,660-20,732-6,487-28,801-43,964,000-23,472,000-24,582,000-25,791,00012,327,81828,339,717-38,853,000969,000-19,661,000-4,194,000000000
   > Long-term Liabilities 
0
0
0
0
1,420,243
1,239,151
1,216,028
1,228,780
1,166,399
1,172,008
1,123,649,000
1,120,705,000
988,329
1,004,576
1,052,660
1,087,958
1,237,477
1,252,258
214,870
1,528,805,000
2,133,154,000
2,559,057,000
347,177
369,087
347,210
3,558,157,000
516,974,000
915,237,000
917,362,000
1,061,896,000
1,059,260,000
1,055,876,000
16,015,445,000
1,049,700
1,046,400
1,041,653,000
1,038,302,000
1,034,667,000
846,354,000
840,000
836,000
832,000
827,000
819,000
816,000
812,000
1,311,000
9,975,000
9,162,000
1,304,000
1,305,000
1,306,000
1,300,000
1,302,000
7,823,000
8,003,000
1,306,000
7,975,000
7,809,000
1,292,000
1,292,000
7,235,000
7,498,000
7,156,000
7,048,000
6,882,000
6,859,000
6,715,000
7,674,000
7,472,000
8,271,000
8,078,000
8,629,000
9,525,000
10,653,000
11,218,000
11,708,000
11,829,000
11,392,000
11,486,000
11,551,000
1,676,000
1,677,000
1,693,000
1,694,000
6,140,000
6,192,000
1,698,000
1,698,0006,192,0006,140,0001,694,0001,693,0001,677,0001,676,00011,551,00011,486,00011,392,00011,829,00011,708,00011,218,00010,653,0009,525,0008,629,0008,078,0008,271,0007,472,0007,674,0006,715,0006,859,0006,882,0007,048,0007,156,0007,498,0007,235,0001,292,0001,292,0007,809,0007,975,0001,306,0008,003,0007,823,0001,302,0001,300,0001,306,0001,305,0001,304,0009,162,0009,975,0001,311,000812,000816,000819,000827,000832,000836,000840,000846,354,0001,034,667,0001,038,302,0001,041,653,0001,046,4001,049,70016,015,445,0001,055,876,0001,059,260,0001,061,896,000917,362,000915,237,000516,974,0003,558,157,000347,210369,087347,1772,559,057,0002,133,154,0001,528,805,000214,8701,252,2581,237,4771,087,9581,052,6601,004,576988,3291,120,705,0001,123,649,0001,172,0081,166,3991,228,7801,216,0281,239,1511,420,2430000
       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
3,515,767
3,809,034
1,046,382
1,041,653
0
0
0
0
836,000
832,000
827,000
819,000
816,000
812,000
1,311,000
1,303,000
1,303,000
1,304,000
1,305,000
1,306,000
1,300,000
1,302,000
1,303,000
1,304,000
1,306,000
1,307,000
1,294,000
1,292,000
1,292,000
1,281,000
1,264,000
1,249,000
1,233,000
1,232,000
1,233,000
1,234,000
1,235,000
1,221,000
1,222,000
1,223,000
1,224,000
1,225,000
1,720,000
1,671,000
1,673,000
1,673,000
1,674,000
1,675,000
1,675,000
1,676,000
1,677,000
1,693,000
0
0
0
0
00001,693,0001,677,0001,676,0001,675,0001,675,0001,674,0001,673,0001,673,0001,671,0001,720,0001,225,0001,224,0001,223,0001,222,0001,221,0001,235,0001,234,0001,233,0001,232,0001,233,0001,249,0001,264,0001,281,0001,292,0001,292,0001,294,0001,307,0001,306,0001,304,0001,303,0001,302,0001,300,0001,306,0001,305,0001,304,0001,303,0001,303,0001,311,000812,000816,000819,000827,000832,000836,00000001,041,6531,046,3823,809,0343,515,76700000000000000000000000000000000
       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
7,000
8,000
20,000
21,000
21,000
21,000
21,000
21,000
22,000
21,000
21,000
21,000
0
0
0
0
0
0
0
0
0000000021,00021,00021,00022,00021,00021,00021,00021,00021,00020,0008,0007,00000000000000000000000000000000000000000000000000000000000000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,499,678
11,931,582
14,339,536
12,596,627
0
0
0
0
11,412,000
11,743,000
11,297,000
10,701,000
10,312,000
9,059,000
9,125,000
8,672,000
7,859,000
7,587,000
8,368,000
7,909,000
7,181,000
7,037,000
6,520,000
6,699,000
6,341,000
6,668,000
6,515,000
6,479,000
6,302,000
5,954,000
6,234,000
5,907,000
5,815,000
5,650,000
5,626,000
5,481,000
6,439,000
6,251,000
7,049,000
6,855,000
7,405,000
8,300,000
8,933,000
9,547,000
10,035,000
10,156,000
9,718,000
9,811,000
9,876,000
9,687,000
9,720,000
0
0
0
0
0
000009,720,0009,687,0009,876,0009,811,0009,718,00010,156,00010,035,0009,547,0008,933,0008,300,0007,405,0006,855,0007,049,0006,251,0006,439,0005,481,0005,626,0005,650,0005,815,0005,907,0006,234,0005,954,0006,302,0006,479,0006,515,0006,668,0006,341,0006,699,0006,520,0007,037,0007,181,0007,909,0008,368,0007,587,0007,859,0008,672,0009,125,0009,059,00010,312,00010,701,00011,297,00011,743,00011,412,000000012,596,62714,339,53611,931,58212,499,67800000000000000000000000000000000
> Total Stockholder Equity
1,257,236
0
0
0
1,437,624
1,510,073
1,421,871
1,487,887
1,527,612
1,537,670
1,619,508
1,633,644
1,661,513
1,673,417
1,682,778
1,756,891
1,650,761
1,694,296
1,694,783
1,604,351
1,666,570
1,492,670
2,242,395
2,089,900
1,926,222
2,025,593
2,354,919
2,801,600
3,520,508
3,619,035
3,868,565
4,189,223
3,798,764
3,894,491
3,949,985
4,766,715
4,718,436
4,182,518
4,724,066
4,952,000
4,994,000
4,724,000
4,484,000
4,834,000
5,115,000
5,209,000
5,242,000
5,354,000
5,758,000
5,786,000
5,806,000
5,819,000
6,063,000
6,113,000
6,250,000
6,640,000
6,504,000
6,637,000
6,750,000
6,878,000
6,839,000
6,784,000
6,634,000
6,583,000
6,555,000
6,669,000
6,722,000
6,652,000
6,639,000
6,240,000
6,444,000
6,549,000
6,643,000
6,430,000
6,503,000
6,300,000
6,292,000
5,802,000
5,304,000
4,929,000
5,064,000
5,220,000
5,276,000
5,252,000
5,713,000
5,629,000
5,539,000
5,728,000
5,728,0005,539,0005,629,0005,713,0005,252,0005,276,0005,220,0005,064,0004,929,0005,304,0005,802,0006,292,0006,300,0006,503,0006,430,0006,643,0006,549,0006,444,0006,240,0006,639,0006,652,0006,722,0006,669,0006,555,0006,583,0006,634,0006,784,0006,839,0006,878,0006,750,0006,637,0006,504,0006,640,0006,250,0006,113,0006,063,0005,819,0005,806,0005,786,0005,758,0005,354,0005,242,0005,209,0005,115,0004,834,0004,484,0004,724,0004,994,0004,952,0004,724,0664,182,5184,718,4364,766,7153,949,9853,894,4913,798,7644,189,2233,868,5653,619,0353,520,5082,801,6002,354,9192,025,5931,926,2222,089,9002,242,3951,492,6701,666,5701,604,3511,694,7831,694,2961,650,7611,756,8911,682,7781,673,4171,661,5131,633,6441,619,5081,537,6701,527,6121,487,8871,421,8711,510,0731,437,6240001,257,236
   Common Stock
16,403
0
0
0
16,403
16,403
759
760
757
752
749
749
748
738
732
731
675
677
678
677
799
801
909
900
910
901
1,344
1,600
1,842
1,843
1,837
1,837
1,837
1,840
1,842
1,822
1,822
1,825
1,939
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0001,9391,8251,8221,8221,8421,8401,8371,8371,8371,8431,8421,6001,34490191090090980179967767867767573173273874874974975275776075916,40316,40300016,403
   Retained Earnings 
299,459
0
0
0
390,025
436,918
480,034
522,267
568,255
610,329
674,832
711,770
747,691
779,939
821,826
857,121
896,947
935,726
965,803
848,083
585,256
412,384
953,460
886,000
638,055
738,831
622,369
580,200
789,869
885,344
1,092,129
1,264,660
1,098,859
1,215,912
1,149,898
1,866,664
1,774,793
1,208,380
1,568,397
1,693,000
1,749,000
1,586,000
1,786,000
2,151,000
2,482,000
2,504,000
2,643,000
2,979,000
3,494,000
3,676,000
3,955,000
4,066,000
4,478,000
4,519,000
4,648,000
5,110,000
5,289,000
5,588,000
5,722,000
5,913,000
5,892,000
6,102,000
6,159,000
6,303,000
6,374,000
6,406,000
6,425,000
6,331,000
6,295,000
6,100,000
6,109,000
6,143,000
6,143,000
6,055,000
6,056,000
5,924,000
5,990,000
5,878,000
5,672,000
5,579,000
5,577,000
5,638,000
5,732,000
5,815,000
6,070,000
6,014,000
5,929,000
5,957,000
5,957,0005,929,0006,014,0006,070,0005,815,0005,732,0005,638,0005,577,0005,579,0005,672,0005,878,0005,990,0005,924,0006,056,0006,055,0006,143,0006,143,0006,109,0006,100,0006,295,0006,331,0006,425,0006,406,0006,374,0006,303,0006,159,0006,102,0005,892,0005,913,0005,722,0005,588,0005,289,0005,110,0004,648,0004,519,0004,478,0004,066,0003,955,0003,676,0003,494,0002,979,0002,643,0002,504,0002,482,0002,151,0001,786,0001,586,0001,749,0001,693,0001,568,3971,208,3801,774,7931,866,6641,149,8981,215,9121,098,8591,264,6601,092,129885,344789,869580,200622,369738,831638,055886,000953,460412,384585,256848,083965,803935,726896,947857,121821,826779,939747,691711,770674,832610,329568,255522,267480,034436,918390,025000299,459
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,585,423
2,589,197
2,590,654
2,567,668
0
0
0
0
2,724,000
2,685,000
2,483,000
2,471,000
2,466,000
2,434,000
2,260,000
2,035,000
1,887,000
1,733,000
1,606,000
1,474,000
1,342,000
1,269,000
1,213,000
1,166,000
1,060,000
841,000
711,000
637,000
573,000
466,000
321,000
200,000
86,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000086,000200,000321,000466,000573,000637,000711,000841,0001,060,0001,166,0001,213,0001,269,0001,342,0001,474,0001,606,0001,733,0001,887,0002,035,0002,260,0002,434,0002,466,0002,471,0002,483,0002,685,0002,724,00000002,567,6682,590,6542,589,1972,585,42300000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000-7,850-7,850-7,850-7,850-7,850-7,850000000
   Other Stockholders Equity 
0
0
0
0
950,011
957,347
883,100
884,615
879,640
869,873
866,433
868,182
867,242
870,415
855,258
856,243
711,256
716,550
719,297
721,003
1,023,886
1,027,895
1,279,182
1,281,900
1,284,370
1,284,093
1,733,997
2,010,772
2,586,983
2,591,454
2,583,269
2,585,196
2,587,423
2,591,197
2,592,654
2,571,168
2,574,322
2,573,926
2,724,388
2,726,000
2,728,000
2,689,000
2,487,000
2,475,000
2,471,000
2,439,000
2,265,000
2,040,000
1,892,000
1,738,000
1,611,000
1,479,000
1,347,000
1,274,000
1,218,000
1,171,000
1,065,000
842,000
712,000
638,000
574,000
467,000
322,000
201,000
87,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
0
1,000
1,00001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,00087,000201,000322,000467,000574,000638,000712,000842,0001,065,0001,171,0001,218,0001,274,0001,347,0001,479,0001,611,0001,738,0001,892,0002,040,0002,265,0002,439,0002,471,0002,475,0002,487,0002,689,0002,728,0002,726,0002,724,3882,573,9262,574,3222,571,1682,592,6542,591,1972,587,4232,585,1962,583,2692,591,4542,586,9832,010,7721,733,9971,284,0931,284,3701,281,9001,279,1821,027,8951,023,886721,003719,297716,550711,256856,243855,258870,415867,242868,182866,433869,873879,640884,615883,100957,347950,0110000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.