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

American International Group Inc
Buy, Hold or Sell?

Let's analyze American International Group Inc together

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

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

Get notifications about American International Group Inc

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

1. Quick Overview

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










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

How much money do you get?

How much money do you get?
$1.76
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$69.63
Expected worth in 1 year
$84.41
How sure are you?
55.0%

+ What do you gain per year?

Total Gains per Share
$16.54
Return On Investment
22.7%

For what price can you sell your share?

Current Price per Share
$72.87
Expected price per share
$69.78 - $77.63
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

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




Live pricePrice per Share (EOD)
$72.87
Intrinsic Value Per Share
$10.22 - $57.09
Total Value Per Share
$79.85 - $126.72

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




Is American International Group Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$45b$44.5b$2.9b6.2%

How much money is American International Group Inc making?

Current yearPrevious yearGrowGrow %
Making money$618.7m$1b-$466m-75.3%
Net Profit Margin22.5%8.3%--

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

2.3. Financial Health of American International Group Inc (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of American International Group Inc?

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

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

Speculation

The Price per Share of American International Group Inc is $72.87. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

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

Investing

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

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $69.63. Based on the TTM, the Book Value Change Per Share is $3.70 per quarter. Based on the YOY, the Book Value Change Per Share is $0.42 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 $0.44 per quarter.
Based on historical numbers we can estimate the returns while holding a share of American International Group Inc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.711.0%0.821.1%1.241.7%1.281.8%0.550.8%
Usd Book Value Change Per Share13.1818.1%3.705.1%0.420.6%-0.28-0.4%-0.15-0.2%
Usd Dividend Per Share0.761.0%0.440.6%0.340.5%0.350.5%0.320.4%
Usd Total Gains Per Share13.9519.1%4.135.7%0.751.0%0.060.1%0.170.2%
Usd Price Per Share73.23-73.35-57.94-53.21-54.63-
Price to Earnings Ratio25.82-50.67-116.38-35.14-16.99-
Price-to-Total Gains Ratio5.25--8.43-13.32--4.23--1.47-
Price to Book Ratio1.05-1.17-0.99-0.81-0.78-
Price-to-Total Gains Ratio5.25--8.43-13.32--4.23--1.47-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share72.87
Number of shares13
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.440.35
Usd Book Value Change Per Share3.70-0.28
Usd Total Gains Per Share4.130.06
Gains per Quarter (13 shares)53.750.84
Gains per Year (13 shares)215.013.38
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
12319220518-15-7
24638442036-29-4
36957763554-44-1
49176985072-592
5114961106591-745
613711531280109-888
716013451495127-10311
818315371710145-11814
920617301925163-13317
1022819222140181-14720

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%18.02.00.090.0%30.010.00.075.0%118.021.00.084.9%
Book Value Change Per Share2.02.00.050.0%6.06.00.050.0%11.09.00.055.0%22.018.00.055.0%103.036.00.074.1%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%123.00.016.088.5%
Total Gains per Share2.02.00.050.0%6.06.00.050.0%11.09.00.055.0%22.018.00.055.0%103.036.00.074.1%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

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

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--13.1813.696+257%0.418+3051%-0.283+102%-0.149+101%
Book Value Per Share--69.62563.376+10%59.165+18%67.366+3%71.024-2%
Current Ratio--1.503263.185-99%2.579-42%56.198-97%28.461-95%
Debt To Asset Ratio--0.7340.800-8%0.916-20%0.878-16%0.861-15%
Debt To Equity Ratio--2.7626.698-59%11.737-76%8.852-69%7.294-62%
Dividend Per Share--0.7650.439+74%0.336+128%0.348+120%0.315+143%
Enterprise Value---63649428682.340-94800543250.585+49%-204444834529.640+221%-173921137218.941+173%-141361421686.735+122%
Eps--0.7090.817-13%1.244-43%1.279-45%0.554+28%
Ev To Ebitda Ratio---33.08298.434-134%129.466-126%37.510-188%19.538-269%
Ev To Sales Ratio---16.354-7.690-53%-4.202-74%-4.721-71%-3.431-79%
Free Cash Flow Per Share--2.5531.517+68%1.102+132%1.091+134%0.124+1952%
Free Cash Flow To Equity Per Share---0.3991.056-138%1.315-130%1.096-136%-0.401+1%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--57.091--------
Intrinsic Value_10Y_min--10.224--------
Intrinsic Value_1Y_max--5.378--------
Intrinsic Value_1Y_min--0.591--------
Intrinsic Value_3Y_max--16.420--------
Intrinsic Value_3Y_min--2.162--------
Intrinsic Value_5Y_max--27.777--------
Intrinsic Value_5Y_min--4.144--------
Market Cap45454048778.880-4%47406571317.66055219956749.415-14%43749415470.360+8%42727312781.059+11%50998678313.265-7%
Net Profit Margin--0.4720.225+110%0.083+466%0.098+380%0.044+978%
Operating Margin---0.149-100%0.098-100%0.144-100%0.105-100%
Operating Ratio--0.5060.816-38%1.011-50%0.845-40%0.818-38%
Pb Ratio1.0470%1.0521.165-10%0.987+7%0.814+29%0.782+34%
Pe Ratio25.6940%25.82150.668-49%116.377-78%35.139-27%16.991+52%
Price Per Share72.8700%73.23073.3480%57.935+26%53.211+38%54.632+34%
Price To Free Cash Flow Ratio7.1350%7.17015.671-54%11.061-35%1.939+270%7.166+0%
Price To Total Gains Ratio5.2250%5.251-8.426+260%13.322-61%-4.226+180%-1.471+128%
Quick Ratio--2.515518.688-100%19.208-87%117.559-98%62.978-96%
Return On Assets--0.0030.003+2%0.002+32%0.002+23%0.001+170%
Return On Equity--0.0100.014-27%0.027-62%0.022-53%0.010+7%
Total Gains Per Share--13.9454.135+237%0.754+1749%0.065+21386%0.166+8283%
Usd Book Value--45073000000.00047489750000.000-5%44561250000.000+1%55153250000.000-18%67095250000.000-33%
Usd Book Value Change Per Share--13.1813.696+257%0.418+3051%-0.283+102%-0.149+101%
Usd Book Value Per Share--69.62563.376+10%59.165+18%67.366+3%71.024-2%
Usd Dividend Per Share--0.7650.439+74%0.336+128%0.348+120%0.315+143%
Usd Enterprise Value---63649428682.340-94800543250.585+49%-204444834529.640+221%-173921137218.941+173%-141361421686.735+122%
Usd Eps--0.7090.817-13%1.244-43%1.279-45%0.554+28%
Usd Free Cash Flow--1653000000.0001105250000.000+50%864250000.000+91%861700000.000+92%58900000.000+2706%
Usd Free Cash Flow Per Share--2.5531.517+68%1.102+132%1.091+134%0.124+1952%
Usd Free Cash Flow To Equity Per Share---0.3991.056-138%1.315-130%1.096-136%-0.401+1%
Usd Market Cap45454048778.880-4%47406571317.66055219956749.415-14%43749415470.360+8%42727312781.059+11%50998678313.265-7%
Usd Price Per Share72.8700%73.23073.3480%57.935+26%53.211+38%54.632+34%
Usd Profit--459000000.000618750000.000-26%1084750000.000-58%1042000000.000-56%479275000.000-4%
Usd Revenue--973000000.0005351750000.000-82%12226500000.000-92%11024250000.000-91%12078700000.000-92%
Usd Total Gains Per Share--13.9454.135+237%0.754+1749%0.065+21386%0.166+8283%
 EOD+4 -4MRQTTM+23 -16YOY+24 -155Y+23 -1610Y+23 -16

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1525.694
Price to Book Ratio (EOD)Between0-11.047
Net Profit Margin (MRQ)Greater than00.472
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than12.515
Current Ratio (MRQ)Greater than11.503
Debt to Asset Ratio (MRQ)Less than10.734
Debt to Equity Ratio (MRQ)Less than12.762
Return on Equity (MRQ)Greater than0.150.010
Return on Assets (MRQ)Greater than0.050.003
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5038.069
Ma 20Greater thanMa 5075.259
Ma 50Greater thanMa 10076.008
Ma 100Greater thanMa 20074.933
OpenGreater thanClose72.860
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About American International Group Inc

American International Group, Inc. offers insurance products for commercial, institutional, and individual customers in North America and internationally. It operates through three segments: General Insurance, Life and Retirement, and Other Operations. The General Insurance segment provides commercial and industrial property insurance, including business interruption and package insurance that cover exposure to made and natural disasters; general liability, environmental, commercial automobile liability, workers' compensation, excess casualty, and crisis management insurance products; and professional liability insurance. This segment offers marine, energy-related property insurance, aviation, political risk, trade credit, trade finance, and portfolio solutions, as well as operates reinsurance business; voluntary and sponsor-paid personal accident, and supplemental health products; and personal auto and personal property insurance. Its Life and Retirement segment offers individual retirement products, including variable, fixed index, and fixed annuities, as well as retail mutual funds; group retirement products comprising record-keeping, plan administrative and compliance services, financial planning, and advisory solutions; life insurance, including term and universal life insurance; and institutional markets products, which includes wrap products, structured settlement, pension risk transfer annuities, corporate and bank-owned life insurance, high net worth, and guaranteed investment contract products. It distributes its products through a network of brokers, agents, advisors, banks, and other distributors. The company was founded in 1919 and is headquartered in New York, New York.

Fundamental data was last updated by Penke on 2024-12-07 14:07:06.

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 less efficient.
The company is less 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 American International Group Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare American International Group Inc to the Insurance - Diversified industry mean.
  • A Net Profit Margin of 47.2% means that $0.47 for each $1 in revenue is generated as profit.

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

  • The MRQ is 47.2%. The company is making a huge profit. +2
  • The TTM is 22.5%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ47.2%TTM22.5%+24.7%
TTM22.5%YOY8.3%+14.2%
TTM22.5%5Y9.8%+12.7%
5Y9.8%10Y4.4%+5.5%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare American International Group Inc to the Insurance - Diversified industry mean.
  • 0.3% Return on Assets means that American International Group Inc generated $0.00 profit for each $1 in assets.

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

  • The MRQ is 0.3%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.3%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.3%TTM0.3%+0.0%
TTM0.3%YOY0.2%+0.1%
TTM0.3%5Y0.2%+0.0%
5Y0.2%10Y0.1%+0.1%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare American International Group Inc to the Insurance - Diversified industry mean.
  • 1.0% Return on Equity means American International Group Inc generated $0.01 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 1.0%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.4%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.0%TTM1.4%-0.4%
TTM1.4%YOY2.7%-1.3%
TTM1.4%5Y2.2%-0.8%
5Y2.2%10Y1.0%+1.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of American International Group Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient American International Group Inc is operating .

  • Measures how much profit American International Group Inc makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare American International Group Inc to the Insurance - Diversified industry mean.
  • An Operating Margin of 0.0% means the company generated $0.00  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of American International Group Inc:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM14.9%-14.9%
TTM14.9%YOY9.8%+5.1%
TTM14.9%5Y14.4%+0.6%
5Y14.4%10Y10.5%+3.9%
4.3.2.2. Operating Ratio

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

  • Below 1 is considered healthy (always compare to Insurance - Diversified industry mean).
  • An Operation Ratio of 0.51 means that the operating costs are $0.51 for each $1 in net sales.

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

  • The MRQ is 0.506. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.816. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.506TTM0.816-0.310
TTM0.816YOY1.011-0.195
TTM0.8165Y0.845-0.029
5Y0.84510Y0.818+0.027
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of American International Group Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if American International Group Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Insurance - Diversified industry mean).
  • A Current Ratio of 1.50 means the company has $1.50 in assets for each $1 in short-term debts.

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

  • The MRQ is 1.503. The company is able to pay all its short-term debts. +1
  • The TTM is 263.185. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ1.503TTM263.185-261.682
TTM263.185YOY2.579+260.606
TTM263.1855Y56.198+206.987
5Y56.19810Y28.461+27.737
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare American International Group Inc to the Insurance - Diversified industry mean.
  • A Quick Ratio of 2.51 means the company can pay off $2.51 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 2.515. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 518.688. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.515TTM518.688-516.174
TTM518.688YOY19.208+499.481
TTM518.6885Y117.559+401.129
5Y117.55910Y62.978+54.582
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of American International Group Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare American International Group Inc to Insurance - Diversified industry mean.
  • A Debt to Asset Ratio of 0.73 means that American International Group Inc assets are financed with 73.4% credit (debt) and the remaining percentage (100% - 73.4%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.734. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.800. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.734TTM0.800-0.066
TTM0.800YOY0.916-0.116
TTM0.8005Y0.878-0.078
5Y0.87810Y0.861+0.017
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare American International Group Inc to the Insurance - Diversified industry mean.
  • A Debt to Equity ratio of 276.2% means that company has $2.76 debt for each $1 in shareholders equity.

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

  • The MRQ is 2.762. The company is unable to pay all its debts with equity. -1
  • The TTM is 6.698. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ2.762TTM6.698-3.937
TTM6.698YOY11.737-5.039
TTM6.6985Y8.852-2.154
5Y8.85210Y7.294+1.558
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings American International Group Inc generates.

  • Above 15 is considered overpriced but always compare American International Group Inc to the Insurance - Diversified industry mean.
  • A PE ratio of 25.82 means the investor is paying $25.82 for every $1 in earnings.

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

  • The EOD is 25.694. Based on the earnings, the company is overpriced. -1
  • The MRQ is 25.821. Based on the earnings, the company is overpriced. -1
  • The TTM is 50.668. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD25.694MRQ25.821-0.127
MRQ25.821TTM50.668-24.847
TTM50.668YOY116.377-65.709
TTM50.6685Y35.139+15.529
5Y35.13910Y16.991+18.148
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of American International Group Inc:

  • The EOD is 7.135. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 7.170. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 15.671. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD7.135MRQ7.170-0.035
MRQ7.170TTM15.671-8.501
TTM15.671YOY11.061+4.609
TTM15.6715Y1.939+13.731
5Y1.93910Y7.166-5.227
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of American International Group Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Insurance - Diversified industry mean).
  • A PB ratio of 1.05 means the investor is paying $1.05 for each $1 in book value.

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

  • The EOD is 1.047. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.052. Based on the equity, the company is underpriced. +1
  • The TTM is 1.165. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.047MRQ1.052-0.005
MRQ1.052TTM1.165-0.114
TTM1.165YOY0.987+0.178
TTM1.1655Y0.814+0.352
5Y0.81410Y0.782+0.032
4.6.2. Total Gains per Share

2.4. Latest News of American International Group Inc

Does American International Group Inc 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 American International Group Inc to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-12-10
15:48
Nippon Life in Talks to Acquire Resolution LifeRead
2024-12-05
13:50
Sweden's EQT exceeds investment targets in India, doubles down on healthcareRead

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of American International Group Inc.

4.8.1. Institutions holding American International Group Inc

Institutions are holding 94.451% of the shares of American International Group Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc10.66290.087266511776-1566569-2.3011
2024-06-30BlackRock Inc9.16190.09657149137-4655831-7.5331
2024-09-30Capital Research Global Investors5.51620.523734408090-7339768-17.5812
2024-09-30State Street Corp4.54630.084528358514-793685-2.7226
2024-09-30Wellington Management Company LLP4.010.320825013346611999632.3923
2024-09-30Harris Associates L.P.3.49192.0817217813525930632.799
2024-09-30Amvescap Plc.3.21280.283320040298-431968-2.11
2024-09-30T. Rowe Price Associates, Inc.2.8820.151617977306-1884616-9.4886
2024-09-30Diamond Hill Capital Management Inc2.19394.0541136851387222375.5716
2024-09-30Geode Capital Management, LLC2.13590.078813322933-326578-2.3926
2024-09-30FMR Inc2.1110.058713167584-1202584-8.3686
2024-09-30Aristotle Capital Management LLC2.05921.7124128444797935325161.6434
2024-06-30NORGES BANK1.84130.1274114853874742444.3069
2024-09-30Franklin Resources Inc1.68380.221710502750179810620.6569
2024-09-30Morgan Stanley - Brokerage Accounts1.65350.054810314196-10537564-50.5356
2024-09-30Nuveen Asset Management, LLC1.44570.18549017815-1397442-13.4173
2024-09-30Bank of New York Mellon Corp1.43690.12218962808-171432-1.8768
2024-09-30Hotchkis & Wiley Capital Management LLC1.18891.80437416240591800.8044
2024-09-30Barrow Hanley Mewhinney & Strauss LLC1.16461.73847264207-258026-3.4302
2024-06-30Bank of America Corp1.15330.047271940165279836275.8276
Total 63.55213.8341396417372-7584076-1.9%

4.9.2. Funds holding American International Group Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv3.26050.089120337841-70379-0.3449
2024-10-31Vanguard Institutional 500 Index Trust2.73630.1013170680551975361.1709
2024-09-30American Funds Invmt Co of Amer A2.53650.758215821827-4600024-22.525
2024-09-30Capital Group Investment Co of Amer Comp2.53650.758215821827-4600024-22.525
2024-10-31Diamond Hill Large Cap Equity1.48644.55539271490602610.6542
2024-09-30Oakmark Investor1.36092.69188488600142580020.1875
2024-09-30Vanguard Equity-Income Inv1.34291.03148376722237224639.508
2024-11-27SPDR® S&P 500® ETF Trust1.26920.09797917003-43964-0.5522
2024-09-30Fidelity 500 Index1.26910.09677916131-260123-3.1814
2024-09-30Vanguard Windsor™ II Inv1.17790.86077347375342631987.3826
2024-11-27iShares Core S&P 500 ETF1.16510.09777267245224790.3103
2024-10-31Vanguard Mid Cap Index Institutional1.09520.29646831263123530.1812
2024-10-31Capital Group Dividend Value ETF0.93913.880358578222336044.1535
2024-10-31Diamond Hill Large Cap Inv0.89154.61375560669638051.1608
2024-10-31Vanguard Value Index Inv0.87530.22575459637189300.3479
2024-09-30Putnam Large Cap Value A0.84021.176152407991141682.227
2024-09-30Putnam US Large Cap Value Equity0.84021.217452407993111746.3123
2024-09-30Fidelity Contrafund0.83490.25595208118-375776-6.7296
2024-11-27The Financial Select Sector SPDR® ETF0.76770.6991478886339440.0824
2024-09-30T. Rowe Price US Lg-Cp Equity Inc Comp0.72891.83254546966-83034-1.7934
Total 27.954325.3354174369052-1770705-1.0%

5.3. Insider Transactions

Insiders are holding 0.264% of the shares of American International Group Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-09-16International Group AmericanSELL500000028.86
2024-08-07International Group AmericanSELL803212924.9
2024-07-02International Group AmericanSELL193260929.2
2024-06-28John C InglisBUY774.89
2024-06-03International Group AmericanSELL3000000029.2
2024-03-15Peter ZaffinoSELL33300075.87
2024-03-14John C InglisBUY65975.39
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
Gross Profit  10,774,000-5,697,0005,077,000-3,187,0001,890,0003,060,0004,950,000-5,323,000-373,000



5.2. Latest Balance Sheet

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

Summary
Total Assets169,449,000
Total Liabilities124,376,000
Total Stockholder Equity45,039,000
 As reported
Total Liabilities 124,376,000
Total Stockholder Equity+ 45,039,000
Total Assets = 169,449,000

Assets

Total Assets169,449,000
Total Current Assets17,606,000
Long-term Assets94,967,000
Total Current Assets
Cash And Cash Equivalents 1,472,000
Short-term Investments 11,848,000
Net Receivables 4,286,000
Total Current Assets  (as reported)17,606,000
Total Current Assets  (calculated)17,606,000
+/-0
Long-term Assets
Goodwill 3,453,000
Long Term Investments 79,358,000
Other Assets 56,876,000
Long-term Assets  (as reported)94,967,000
Long-term Assets  (calculated)139,687,000
+/- 44,720,000

Liabilities & Shareholders' Equity

Total Current Liabilities11,712,000
Long-term Liabilities122,856,000
Total Stockholder Equity45,039,000
Total Current Liabilities
Other Current Liabilities 10,192,000
Total Current Liabilities  (as reported)11,712,000
Total Current Liabilities  (calculated)10,192,000
+/- 1,520,000
Long-term Liabilities
Long term Debt 10,054,000
Long-term Liabilities  (as reported)122,856,000
Long-term Liabilities  (calculated)10,054,000
+/- 112,802,000
Total Stockholder Equity
Common Stock4,766,000
Retained Earnings 34,429,000
Accumulated Other Comprehensive Income -5,722,000
Other Stockholders Equity 11,566,000
Total Stockholder Equity (as reported)45,039,000
Total Stockholder Equity (calculated)45,039,000
+/-0
Other
Capital Stock4,766,000
Cash and Short Term Investments 13,320,000
Common Stock Shares Outstanding 647,365
Liabilities and Stockholders Equity 169,449,000
Net Debt 8,582,000
Net Invested Capital 55,093,000
Net Working Capital 5,894,000
Short Long Term Debt Total 10,054,000



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
15,570,700
0
0
0
21,022,900
0
0
0
27,907,700
0
0
0
37,408,700
0
0
0
46,142,900
46,637,300
48,957,300
55,224,100
58,143,100
59,423,100
60,672,600
63,999,700
69,389,500
70,612,700
76,822,800
81,312,900
79,835,200
90,797,500
94,599,100
96,732,700
101,014,800
110,246,400
112,746,500
114,559,500
114,346,117
125,352,600
130,533,700
130,287,800
134,136,398
136,602,000
142,715,700
144,649,300
148,431,002
151,149,400
156,235,300
158,612,100
163,970,687
169,383,900
176,103,200
183,922,800
194,398,000
247,070,000
255,019,000
259,786,000
268,238,000
279,259,000
281,214,000
295,406,000
306,577,000
306,577,000
333,191,000
468,675,000
492,982,000
492,982,000
524,394,000
547,295,000
561,229,000
591,809,000
620,612,000
647,656,000
678,346,000
724,154,000
735,982,000
776,420,000
798,660,000
798,660,000
828,642,000
843,397,000
853,370,000
879,798,000
900,477,000
941,355,000
979,223,000
999,647,000
1,033,766,000
1,072,005,000
1,060,505,000
1,050,986,000
1,049,876,000
1,022,237,000
860,418,000
819,758,000
830,412,000
844,344,000
847,585,000
863,697,000
850,531,000
871,965,000
683,443,000
611,247,000
616,798,000
544,257,000
555,773,000
554,403,000
555,383,000
550,723,000
548,633,000
548,880,000
537,438,000
540,744,000
541,329,000
547,111,000
529,109,000
527,190,000
515,581,000
520,701,000
509,987,000
501,985,000
496,943,000
502,777,000
510,349,000
514,568,000
498,264,000
500,162,000
499,762,000
503,073,000
498,301,000
499,143,000
496,829,000
504,860,000
491,984,000
512,922,000
522,269,000
525,122,000
525,064,000
510,477,000
569,388,000
577,230,000
586,481,000
584,390,000
598,250,000
594,800,000
596,112,000
573,513,000
538,938,000
522,932,000
526,634,000
536,627,000
537,138,000
521,521,000
539,306,000
544,121,000
127,230,000
169,449,000
169,449,000127,230,000544,121,000539,306,000521,521,000537,138,000536,627,000526,634,000522,932,000538,938,000573,513,000596,112,000594,800,000598,250,000584,390,000586,481,000577,230,000569,388,000510,477,000525,064,000525,122,000522,269,000512,922,000491,984,000504,860,000496,829,000499,143,000498,301,000503,073,000499,762,000500,162,000498,264,000514,568,000510,349,000502,777,000496,943,000501,985,000509,987,000520,701,000515,581,000527,190,000529,109,000547,111,000541,329,000540,744,000537,438,000548,880,000548,633,000550,723,000555,383,000554,403,000555,773,000544,257,000616,798,000611,247,000683,443,000871,965,000850,531,000863,697,000847,585,000844,344,000830,412,000819,758,000860,418,0001,022,237,0001,049,876,0001,050,986,0001,060,505,0001,072,005,0001,033,766,000999,647,000979,223,000941,355,000900,477,000879,798,000853,370,000843,397,000828,642,000798,660,000798,660,000776,420,000735,982,000724,154,000678,346,000647,656,000620,612,000591,809,000561,229,000547,295,000524,394,000492,982,000492,982,000468,675,000333,191,000306,577,000306,577,000295,406,000281,214,000279,259,000268,238,000259,786,000255,019,000247,070,000194,398,000183,922,800176,103,200169,383,900163,970,687158,612,100156,235,300151,149,400148,431,002144,649,300142,715,700136,602,000134,136,398130,287,800130,533,700125,352,600114,346,117114,559,500112,746,500110,246,400101,014,80096,732,70094,599,10090,797,50079,835,20081,312,90076,822,80070,612,70069,389,50063,999,70060,672,60059,423,10058,143,10055,224,10048,957,30046,637,30046,142,90000037,408,70000027,907,70000021,022,90000015,570,7000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
44,923,600
45,391,600
47,668,100
50,325,600
52,950,600
53,965,900
55,018,700
58,001,700
63,154,200
63,740,700
75,312,400
79,755,500
9,010,400
8,221,100
8,370,300
8,208,900
8,364,100
10,664,500
12,327,000
12,335,800
11,345,897
13,779,600
12,848,300
12,704,700
11,771,084
11,994,600
12,897,900
12,140,900
11,683,924
10,433,400
10,584,500
10,602,000
13,702,446
11,437,900
11,675,700
12,047,500
75,843,000
12,768,000
12,893,000
13,168,000
109,858,000
113,701,000
116,509,000
119,413,000
0
122,219,000
147,569,000
464,322,000
0
251,267,000
513,281,000
536,489,000
296,175,000
317,067,000
331,404,000
348,929,000
1,132,000
390,143,000
387,750,000
405,574,000
783,867,000
887,000
456,359,000
461,290,000
457,913,000
466,546,000
41,562,000
41,681,000
376,000
56,144,000
63,346,000
68,905,000
72,030,000
87,361,000
91,771,000
90,160,000
74,539,000
76,596,000
83,337,000
76,854,000
68,024,000
59,651,000
60,278,000
18,771,000
59,456,000
60,364,000
52,332,000
49,919,000
4,303,000
41,623,000
44,984,000
43,495,000
49,441,000
44,051,000
41,834,000
44,222,000
44,623,000
41,717,000
45,652,000
43,182,000
37,991,000
39,097,000
42,945,000
42,213,000
41,326,000
43,089,000
45,379,000
45,656,000
47,410,000
46,869,000
49,253,000
48,297,000
49,771,000
40,643,000
42,113,000
44,619,000
46,008,000
46,399,000
46,491,000
48,436,000
49,840,000
49,582,000
49,930,000
48,781,000
48,389,000
48,264,000
47,976,000
48,520,000
305,166,000
284,301,000
259,559,000
62,787,000
61,981,000
66,006,000
64,843,000
65,964,000
261,649,000
69,368,000
30,577,000
17,606,000
17,606,00030,577,00069,368,000261,649,00065,964,00064,843,00066,006,00061,981,00062,787,000259,559,000284,301,000305,166,00048,520,00047,976,00048,264,00048,389,00048,781,00049,930,00049,582,00049,840,00048,436,00046,491,00046,399,00046,008,00044,619,00042,113,00040,643,00049,771,00048,297,00049,253,00046,869,00047,410,00045,656,00045,379,00043,089,00041,326,00042,213,00042,945,00039,097,00037,991,00043,182,00045,652,00041,717,00044,623,00044,222,00041,834,00044,051,00049,441,00043,495,00044,984,00041,623,0004,303,00049,919,00052,332,00060,364,00059,456,00018,771,00060,278,00059,651,00068,024,00076,854,00083,337,00076,596,00074,539,00090,160,00091,771,00087,361,00072,030,00068,905,00063,346,00056,144,000376,00041,681,00041,562,000466,546,000457,913,000461,290,000456,359,000887,000783,867,000405,574,000387,750,000390,143,0001,132,000348,929,000331,404,000317,067,000296,175,000536,489,000513,281,000251,267,0000464,322,000147,569,000122,219,0000119,413,000116,509,000113,701,000109,858,00013,168,00012,893,00012,768,00075,843,00012,047,50011,675,70011,437,90013,702,44610,602,00010,584,50010,433,40011,683,92412,140,90012,897,90011,994,60011,771,08412,704,70012,848,30013,779,60011,345,89712,335,80012,327,00010,664,5008,364,1008,208,9008,370,3008,221,1009,010,40079,755,50075,312,40063,740,70063,154,20058,001,70055,018,70053,965,90052,950,60050,325,60047,668,10045,391,60044,923,60000000000000000000
       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
102,000
99,000
89,000
76,237
102,000
66,000
89,000
88,371
55,000
98,000
150,000
58,740
77,000
87,000
173,000
86,917
145,000
163,000
210,000
303,000
246,000
170,000
273,000
132,000
211,000
314,000
280,000
256,000
256,000
248,000
485,000
698,000
698,000
730,000
893,000
1,165,000
660,000
835,000
949,000
922,000
1,920,000
2,033,000
2,072,000
2,009,000
2,009,000
1,738,000
2,108,000
1,897,000
1,248,000
2,140,000
1,425,000
1,590,000
1,702,000
1,635,000
2,249,000
2,284,000
2,489,000
2,229,000
18,570,000
8,642,000
4,029,000
5,802,000
4,957,000
4,400,000
2,133,000
2,840,000
1,668,000
1,558,000
1,801,000
2,590,000
1,542,000
1,474,000
1,315,000
1,232,000
1,608,000
1,151,000
1,227,000
1,762,000
2,058,000
2,241,000
2,490,000
1,827,000
1,933,000
1,758,000
1,823,000
1,937,000
1,569,000
1,629,000
1,499,000
1,784,000
2,498,000
1,868,000
1,918,000
2,517,000
2,433,000
2,362,000
2,103,000
2,135,000
2,741,000
2,873,000
2,565,000
2,935,000
3,361,000
2,856,000
2,738,000
3,408,000
3,191,000
2,827,000
2,796,000
2,760,000
2,699,000
2,198,000
2,537,000
2,378,000
2,294,000
2,043,000
1,923,000
2,283,000
1,994,000
2,155,000
1,816,000
1,402,000
1,472,000
1,472,0001,402,0001,816,0002,155,0001,994,0002,283,0001,923,0002,043,0002,294,0002,378,0002,537,0002,198,0002,699,0002,760,0002,796,0002,827,0003,191,0003,408,0002,738,0002,856,0003,361,0002,935,0002,565,0002,873,0002,741,0002,135,0002,103,0002,362,0002,433,0002,517,0001,918,0001,868,0002,498,0001,784,0001,499,0001,629,0001,569,0001,937,0001,823,0001,758,0001,933,0001,827,0002,490,0002,241,0002,058,0001,762,0001,227,0001,151,0001,608,0001,232,0001,315,0001,474,0001,542,0002,590,0001,801,0001,558,0001,668,0002,840,0002,133,0004,400,0004,957,0005,802,0004,029,0008,642,00018,570,0002,229,0002,489,0002,284,0002,249,0001,635,0001,702,0001,590,0001,425,0002,140,0001,248,0001,897,0002,108,0001,738,0002,009,0002,009,0002,072,0002,033,0001,920,000922,000949,000835,000660,0001,165,000893,000730,000698,000698,000485,000248,000256,000256,000280,000314,000211,000132,000273,000170,000246,000303,000210,000163,000145,00086,917173,00087,00077,00058,740150,00098,00055,00088,37189,00066,000102,00076,23789,00099,000102,0000000000000000000000000000000000000
       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
2,467,453
2,467,453
0
0
2,272,528
2,272,528
0
0
2,008,123
2,008,123
0
0
3,332,542
0
0
0
63,861,000
0
0
0
96,989,000
99,873,000
102,226,000
105,448,000
5,831,000
110,131,000
134,423,000
214,270,000
7,392,000
224,967,000
246,092,000
261,442,000
266,065,000
286,180,000
298,839,000
316,076,000
325,563,000
353,894,000
348,931,000
365,037,000
16,102,000
390,949,000
411,621,000
416,304,000
412,369,000
420,078,000
21,186,000
22,716,000
25,249,000
34,711,000
41,564,000
48,457,000
51,351,000
61,673,000
69,492,000
52,484,000
46,666,000
53,410,000
59,336,000
55,170,000
47,075,000
38,800,000
39,109,000
34,462,000
42,185,000
38,872,000
30,489,000
29,098,000
22,572,000
20,789,000
24,365,000
22,557,000
298,767,000
293,587,000
281,444,000
282,358,000
279,891,000
280,595,000
287,192,000
283,638,000
271,102,000
272,783,000
268,931,000
265,362,000
258,377,000
264,699,000
274,423,000
271,394,000
253,839,000
241,771,000
247,383,000
247,546,000
249,378,000
248,530,000
245,683,000
241,583,000
239,065,000
249,334,000
260,577,000
267,334,000
264,316,000
261,549,000
279,821,000
286,613,000
289,699,000
277,466,000
288,239,000
288,112,000
290,559,000
266,937,000
242,181,000
234,430,000
238,532,000
242,650,000
233,485,000
227,988,000
248,933,000
247,564,000
16,943,000
11,848,000
11,848,00016,943,000247,564,000248,933,000227,988,000233,485,000242,650,000238,532,000234,430,000242,181,000266,937,000290,559,000288,112,000288,239,000277,466,000289,699,000286,613,000279,821,000261,549,000264,316,000267,334,000260,577,000249,334,000239,065,000241,583,000245,683,000248,530,000249,378,000247,546,000247,383,000241,771,000253,839,000271,394,000274,423,000264,699,000258,377,000265,362,000268,931,000272,783,000271,102,000283,638,000287,192,000280,595,000279,891,000282,358,000281,444,000293,587,000298,767,00022,557,00024,365,00020,789,00022,572,00029,098,00030,489,00038,872,00042,185,00034,462,00039,109,00038,800,00047,075,00055,170,00059,336,00053,410,00046,666,00052,484,00069,492,00061,673,00051,351,00048,457,00041,564,00034,711,00025,249,00022,716,00021,186,000420,078,000412,369,000416,304,000411,621,000390,949,00016,102,000365,037,000348,931,000353,894,000325,563,000316,076,000298,839,000286,180,000266,065,000261,442,000246,092,000224,967,0007,392,000214,270,000134,423,000110,131,0005,831,000105,448,000102,226,00099,873,00096,989,00000063,861,0000003,332,542002,008,1232,008,123002,272,5282,272,528002,467,4532,467,4530000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,733,500
7,990,800
8,522,600
8,755,400
8,793,400
8,883,900
9,059,200
9,048,800
9,026,800
9,125,800
9,459,900
9,307,800
9,010,400
8,221,100
8,370,300
8,208,900
8,364,100
10,562,500
12,228,000
12,246,800
8,802,207
13,677,600
12,782,300
12,615,700
9,410,185
11,939,600
12,799,900
11,990,900
9,617,061
10,356,400
10,497,500
10,429,000
10,282,987
11,292,900
11,512,700
11,837,500
11,679,000
12,522,000
12,723,000
12,895,000
12,737,000
13,617,000
13,969,000
13,685,000
11,832,000
11,832,000
12,898,000
24,258,000
11,647,000
25,602,000
27,046,000
26,542,000
28,945,000
30,227,000
31,730,000
31,904,000
31,775,000
34,329,000
36,786,000
38,465,000
15,137,000
38,806,000
43,000,000
42,878,000
43,647,000
45,220,000
18,236,000
17,540,000
17,789,000
19,731,000
20,147,000
18,199,000
18,395,000
23,199,000
20,050,000
19,106,000
19,231,000
19,157,000
18,199,000
16,727,000
16,549,000
18,718,000
18,329,000
17,035,000
15,713,000
17,509,000
16,629,000
15,590,000
14,721,000
15,648,000
14,550,000
28,683,000
13,989,000
15,310,000
14,203,000
13,715,000
12,939,000
14,269,000
14,077,000
13,236,000
12,031,000
13,450,000
13,258,000
12,078,000
11,451,000
12,414,000
12,078,000
11,606,000
10,465,000
11,130,000
10,921,000
11,156,000
10,248,000
11,107,000
10,860,000
12,238,000
11,011,000
12,655,000
12,614,000
11,786,000
10,274,000
12,072,000
12,829,000
11,827,000
11,333,000
13,808,000
14,303,000
13,593,000
12,409,000
14,827,000
15,000,000
13,476,000
13,243,000
15,523,000
12,428,000
11,388,000
10,561,000
11,293,000
11,669,000
4,286,000
4,286,00011,669,00011,293,00010,561,00011,388,00012,428,00015,523,00013,243,00013,476,00015,000,00014,827,00012,409,00013,593,00014,303,00013,808,00011,333,00011,827,00012,829,00012,072,00010,274,00011,786,00012,614,00012,655,00011,011,00012,238,00010,860,00011,107,00010,248,00011,156,00010,921,00011,130,00010,465,00011,606,00012,078,00012,414,00011,451,00012,078,00013,258,00013,450,00012,031,00013,236,00014,077,00014,269,00012,939,00013,715,00014,203,00015,310,00013,989,00028,683,00014,550,00015,648,00014,721,00015,590,00016,629,00017,509,00015,713,00017,035,00018,329,00018,718,00016,549,00016,727,00018,199,00019,157,00019,231,00019,106,00020,050,00023,199,00018,395,00018,199,00020,147,00019,731,00017,789,00017,540,00018,236,00045,220,00043,647,00042,878,00043,000,00038,806,00015,137,00038,465,00036,786,00034,329,00031,775,00031,904,00031,730,00030,227,00028,945,00026,542,00027,046,00025,602,00011,647,00024,258,00012,898,00011,832,00011,832,00013,685,00013,969,00013,617,00012,737,00012,895,00012,723,00012,522,00011,679,00011,837,50011,512,70011,292,90010,282,98710,429,00010,497,50010,356,4009,617,06111,990,90012,799,90011,939,6009,410,18512,615,70012,782,30013,677,6008,802,20712,246,80012,228,00010,562,5008,364,1008,208,9008,370,3008,221,1009,010,4009,307,8009,459,9009,125,8009,026,8009,048,8009,059,2008,883,9008,793,4008,755,4008,522,6007,990,8007,733,50000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
37,190,100
37,400,800
39,145,500
41,570,200
44,157,200
45,082,000
45,959,500
48,952,900
54,127,400
54,614,900
65,852,500
70,447,700
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
441,134,000
0
469,635,000
486,985,000
507,831,000
294,791,000
298,378,000
311,074,000
315,323,000
343,148,000
354,303,000
374,071,000
402,768,000
0
400,961,000
412,324,000
425,632,000
380,649,000
392,042,000
403,769,000
428,809,000
448,441,000
840,977,000
467,740,000
877,691,000
406,455,000
428,938,000
369,192,000
389,424,000
305,262,000
273,610,000
267,638,000
264,833,000
307,327,000
468,743,000
385,629,000
397,980,000
311,907,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
28,300,000
0
0
0
24,515,000
0
0
0
33,597,000
44,574,000
38,632,000
37,964,000
36,619,000
38,176,000
37,910,000
41,034,000
41,819,000
44,546,000
44,032,000
43,408,000
43,955,000
43,684,000
78,738,000
78,573,000
75,812,000
-245,806,000
79,196,000
77,068,000
76,523,000
78,722,000
37,784,000
-14,663,000
-12,376,000
42,203,000
37,209,000
37,160,000
40,409,000
39,162,000
30,577,000
0
030,577,00039,162,00040,409,00037,160,00037,209,00042,203,000-12,376,000-14,663,00037,784,00078,722,00076,523,00077,068,00079,196,000-245,806,00075,812,00078,573,00078,738,00043,684,00043,955,00043,408,00044,032,00044,546,00041,819,00041,034,00037,910,00038,176,00036,619,00037,964,00038,632,00044,574,00033,597,00000024,515,00000028,300,000000000000000000311,907,000397,980,000385,629,000468,743,000307,327,000264,833,000267,638,000273,610,000305,262,000389,424,000369,192,000428,938,000406,455,000877,691,000467,740,000840,977,000448,441,000428,809,000403,769,000392,042,000380,649,000425,632,000412,324,000400,961,0000402,768,000374,071,000354,303,000343,148,000315,323,000311,074,000298,378,000294,791,000507,831,000486,985,000469,635,0000441,134,0000000000000000000000000000000000000070,447,70065,852,50054,614,90054,127,40048,952,90045,959,50045,082,00044,157,20041,570,20039,145,50037,400,80037,190,10000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,219,300
1,245,700
1,289,200
4,898,500
5,192,500
5,457,200
5,653,900
5,998,000
6,235,300
6,872,000
1,510,400
1,557,400
8,103,000
8,999,800
9,706,200
9,845,200
10,171,100
10,839,400
11,650,500
11,908,100
44,862,734
13,516,600
14,630,200
14,613,500
52,364,507
14,864,500
15,720,300
15,340,000
58,821,751
2,079,200
17,799,100
2,257,200
62,588,734
17,391,000
18,369,600
18,454,600
112,062,000
19,897,000
20,764,000
20,125,000
144,683,000
149,827,000
152,348,000
157,220,000
0
163,659,000
178,260,000
4,353,000
0
269,325,000
11,113,000
10,806,000
317,565,000
341,220,000
359,533,000
377,607,000
74,955,000
427,007,000
424,661,000
446,858,000
0
83,909,000
9,259,000
517,160,000
515,320,000
527,838,000
455,339,000
471,054,000
94,991,000
102,626,000
502,780,000
125,509,000
582,020,000
534,787,000
588,913,000
542,653,000
480,617,000
469,552,000
479,437,000
502,657,000
472,234,000
335,303,000
404,624,000
9,000
2,369,000
1,908,000
1,337,000
1,612,000
635,000
15,955,000
16,195,000
14,119,000
17,466,000
17,741,000
20,044,000
21,671,000
21,925,000
21,631,000
19,912,000
19,606,000
477,590,000
18,010,000
18,665,000
19,511,000
455,617,000
20,116,000
18,542,000
18,412,000
450,854,000
20,881,000
20,171,000
20,954,000
448,530,000
14,558,000
14,753,000
15,088,000
445,976,000
14,545,000
13,337,000
13,054,000
475,224,000
13,975,000
13,294,000
12,958,000
538,092,000
13,690,000
12,628,000
12,385,000
301,632,000
274,214,000
249,708,000
15,250,000
15,144,000
14,480,000
14,103,000
14,612,000
254,902,000
14,376,000
96,653,000
94,967,000
94,967,00096,653,00014,376,000254,902,00014,612,00014,103,00014,480,00015,144,00015,250,000249,708,000274,214,000301,632,00012,385,00012,628,00013,690,000538,092,00012,958,00013,294,00013,975,000475,224,00013,054,00013,337,00014,545,000445,976,00015,088,00014,753,00014,558,000448,530,00020,954,00020,171,00020,881,000450,854,00018,412,00018,542,00020,116,000455,617,00019,511,00018,665,00018,010,000477,590,00019,606,00019,912,00021,631,00021,925,00021,671,00020,044,00017,741,00017,466,00014,119,00016,195,00015,955,000635,0001,612,0001,337,0001,908,0002,369,0009,000404,624,000335,303,000472,234,000502,657,000479,437,000469,552,000480,617,000542,653,000588,913,000534,787,000582,020,000125,509,000502,780,000102,626,00094,991,000471,054,000455,339,000527,838,000515,320,000517,160,0009,259,00083,909,0000446,858,000424,661,000427,007,00074,955,000377,607,000359,533,000341,220,000317,565,00010,806,00011,113,000269,325,00004,353,000178,260,000163,659,0000157,220,000152,348,000149,827,000144,683,00020,125,00020,764,00019,897,000112,062,00018,454,60018,369,60017,391,00062,588,7342,257,20017,799,1002,079,20058,821,75115,340,00015,720,30014,864,50052,364,50714,613,50014,630,20013,516,60044,862,73411,908,10011,650,50010,839,40010,171,1009,845,2009,706,2008,999,8008,103,0001,557,4001,510,4006,872,0006,235,3005,998,0005,653,9005,457,2005,192,5004,898,5001,289,2001,245,7001,219,30000000000000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,088,500
1,102,800
1,148,600
4,760,500
5,057,500
5,323,500
5,522,400
5,859,700
6,102,600
6,741,200
1,380,000
1,429,600
8,103,000
8,999,800
9,706,200
9,845,200
10,171,100
10,839,400
11,650,500
11,908,100
1,865,244
13,516,600
14,630,200
14,613,500
1,822,061
14,864,500
15,720,300
15,340,000
2,122,762
2,079,200
17,799,100
2,257,200
2,342,187
17,391,000
18,369,600
18,454,600
16,330,000
19,897,000
20,764,000
20,125,000
17,334,000
18,117,000
19,048,000
19,305,000
22,903,000
19,325,000
21,674,000
22,027,000
27,543,000
22,710,000
25,592,000
25,971,000
26,867,000
28,206,000
29,628,000
29,370,000
30,343,000
30,807,000
31,970,000
32,180,000
38,322,000
32,705,000
35,689,000
35,535,000
36,245,000
37,580,000
8,415,000
9,141,000
4,381,000
4,898,000
5,060,000
6,093,000
5,518,000
5,635,000
5,692,000
5,730,000
5,566,000
5,346,000
4,984,000
4,543,000
4,142,000
3,259,000
3,608,000
43,112,000
2,845,000
38,100,000
37,688,000
35,758,000
359,000
35,452,000
35,095,000
34,932,000
2,213,000
0
0
0
2,315,000
0
0
0
2,700,000
0
0
0
3,135,000
0
0
0
2,660,000
0
0
0
2,522,000
0
0
0
0
724,000
724,000
724,000
648,000
0
0
0
906,000
0
0
0
1,000,000
0
-14,838,000
-15,822,000
1,593,000
-13,304,000
-12,702,000
-11,999,000
1,378,000
-12,111,000
-20,207,000
0
0-20,207,000-12,111,0001,378,000-11,999,000-12,702,000-13,304,0001,593,000-15,822,000-14,838,00001,000,000000906,000000648,000724,000724,000724,00000002,522,0000002,660,0000003,135,0000002,700,0000002,315,0000002,213,00034,932,00035,095,00035,452,000359,00035,758,00037,688,00038,100,0002,845,00043,112,0003,608,0003,259,0004,142,0004,543,0004,984,0005,346,0005,566,0005,730,0005,692,0005,635,0005,518,0006,093,0005,060,0004,898,0004,381,0009,141,0008,415,00037,580,00036,245,00035,535,00035,689,00032,705,00038,322,00032,180,00031,970,00030,807,00030,343,00029,370,00029,628,00028,206,00026,867,00025,971,00025,592,00022,710,00027,543,00022,027,00021,674,00019,325,00022,903,00019,305,00019,048,00018,117,00017,334,00020,125,00020,764,00019,897,00016,330,00018,454,60018,369,60017,391,0002,342,1872,257,20017,799,1002,079,2002,122,76215,340,00015,720,30014,864,5001,822,06114,613,50014,630,20013,516,6001,865,24411,908,10011,650,50010,839,40010,171,1009,845,2009,706,2008,999,8008,103,0001,429,6001,380,0006,741,2006,102,6005,859,7005,522,4005,323,5005,057,5004,760,5001,148,6001,102,8001,088,50000000000000000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,093,000
6,205,000
6,009,000
6,079,000
6,185,000
6,139,000
7,855,000
7,633,000
7,683,000
8,133,000
8,407,000
8,601,000
8,601,000
8,423,000
8,354,000
8,093,000
8,208,000
8,425,000
8,576,000
8,628,000
8,687,000
8,590,000
8,909,000
9,414,000
10,182,000
10,661,000
10,334,000
6,952,000
6,798,000
6,439,000
5,847,000
6,195,000
2,565,000
2,640,000
1,447,000
1,333,000
0
0
0
1,373,000
0
0
0
1,469,000
0
0
0
1,475,000
0
0
0
1,454,000
0
0
0
1,613,000
0
0
0
1,528,000
0
0
0
1,594,000
0
0
0
4,082,000
0
0
0
4,038,000
0
0
0
4,074,000
0
0
0
4,056,000
0
0
0
3,927,000
0
0
0
3,539,000
0
3,407,000
3,453,000
3,453,0003,407,00003,539,0000003,927,0000004,056,0000004,074,0000004,038,0000004,082,0000001,594,0000001,528,0000001,613,0000001,454,0000001,475,0000001,469,0000001,373,0000001,333,0001,447,0002,640,0002,565,0006,195,0005,847,0006,439,0006,798,0006,952,00010,334,00010,661,00010,182,0009,414,0008,909,0008,590,0008,687,0008,628,0008,576,0008,425,0008,208,0008,093,0008,354,0008,423,0008,601,0008,601,0008,407,0008,133,0007,683,0007,633,0007,855,0006,139,0006,185,0006,079,0006,009,0006,205,0006,093,000000000000000000000000000000000000000000000000000000000000000000000
       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
526,742,000
476,060,000
481,088,000
421,058,000
0
0
0
0
414,514,000
407,898,000
395,096,000
393,153,000
390,534,000
392,827,000
374,439,000
370,899,000
360,082,000
361,160,000
352,467,000
349,097,000
340,977,000
345,503,000
353,257,000
348,976,000
330,670,000
317,891,000
323,083,000
323,539,000
324,648,000
324,765,000
322,207,000
318,587,000
316,598,000
327,345,000
337,287,000
343,384,000
339,949,000
334,648,000
352,445,000
358,728,000
362,939,000
350,766,000
294,184,000
357,908,000
361,531,000
340,142,000
317,294,000
308,373,000
311,526,000
317,388,000
309,264,000
233,343,000
254,902,000
253,764,000
76,350,000
79,358,000
79,358,00076,350,000253,764,000254,902,000233,343,000309,264,000317,388,000311,526,000308,373,000317,294,000340,142,000361,531,000357,908,000294,184,000350,766,000362,939,000358,728,000352,445,000334,648,000339,949,000343,384,000337,287,000327,345,000316,598,000318,587,000322,207,000324,765,000324,648,000323,539,000323,083,000317,891,000330,670,000348,976,000353,257,000345,503,000340,977,000349,097,000352,467,000361,160,000360,082,000370,899,000374,439,000392,827,000390,534,000393,153,000395,096,000407,898,000414,514,0000000421,058,000481,088,000476,060,000526,742,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
130,800
142,900
140,600
138,000
135,000
133,700
131,500
138,300
132,700
130,800
130,400
127,800
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
0
0
0
0
6,093,000
6,205,000
6,009,000
6,079,000
6,185,000
6,139,000
7,855,000
7,633,000
7,714,000
8,164,000
8,407,000
8,556,000
8,532,000
8,378,000
8,354,000
8,093,000
8,208,000
8,425,000
8,576,000
8,628,000
8,687,000
8,590,000
8,909,000
9,414,000
10,182,000
10,661,000
10,334,000
6,952,000
6,798,000
6,439,000
5,847,000
6,195,000
2,565,000
2,640,000
1,447,000
1,333,000
0
0
0
276,000
0
0
0
1,469,000
0
0
0
1,475,000
0
0
0
1,454,000
0
0
0
1,613,000
0
0
0
1,528,000
0
0
0
1,594,000
11,631,000
11,997,000
12,683,000
13,623,000
12,128,000
11,386,000
11,000,000
12,076,000
0
0
0
0
0
0
0
0
0
14,838,000
15,822,000
16,316,000
13,304,000
12,702,000
11,999,000
12,479,000
12,111,000
2,123,000
0
02,123,00012,111,00012,479,00011,999,00012,702,00013,304,00016,316,00015,822,00014,838,00000000000012,076,00011,000,00011,386,00012,128,00013,623,00012,683,00011,997,00011,631,0001,594,0000001,528,0000001,613,0000001,454,0000001,475,0000001,469,000000276,0000001,333,0001,447,0002,640,0002,565,0006,195,0005,847,0006,439,0006,798,0006,952,00010,334,00010,661,00010,182,0009,414,0008,909,0008,590,0008,687,0008,628,0008,576,0008,425,0008,208,0008,093,0008,354,0008,378,0008,532,0008,556,0008,407,0008,164,0007,714,0007,633,0007,855,0006,139,0006,185,0006,079,0006,009,0006,205,0006,093,0000000000000000000000000000000000000000127,800130,400130,800132,700138,300131,500133,700135,000138,000140,600142,900130,80000000000000000000
       Other Assets 
0
15,570,700
0
0
0
21,022,900
0
0
0
27,907,700
0
0
0
37,408,700
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
62,721,800
73,576,600
76,522,600
78,678,600
82,479,600
88,742,500
88,769,000
90,315,600
58,137,486
98,056,400
103,055,200
102,969,600
70,000,807
109,742,900
114,097,500
117,168,400
77,925,327
138,636,800
127,851,700
145,752,900
87,679,507
140,555,000
146,057,900
153,420,700
6,493,000
214,405,000
221,362,000
226,493,000
13,697,000
15,731,000
12,357,000
18,773,000
39,991,000
20,699,000
7,362,000
364,254,000
354,957,000
-27,610,000
400,920,000
419,684,000
-52,511,000
-66,478,000
-70,325,000
-78,880,000
602,259,000
-92,996,000
-76,429,000
-76,012,000
577,396,000
713,864,000
363,024,000
-135,053,000
-119,863,000
-114,586,000
403,576,000
428,620,000
883,856,000
840,877,000
467,640,000
877,591,000
406,455,000
428,838,000
369,192,000
389,424,000
305,262,000
273,610,000
267,638,000
264,833,000
307,327,000
468,743,000
385,629,000
853,185,000
621,618,000
548,975,000
563,129,000
492,726,000
550,835,000
496,825,000
494,204,000
493,109,000
481,726,000
487,088,000
475,560,000
474,851,000
474,781,000
483,763,000
463,545,000
464,402,000
515,581,000
463,594,000
448,377,000
440,261,000
496,943,000
439,572,000
446,428,000
450,500,000
498,264,000
432,412,000
430,338,000
433,822,000
498,301,000
443,942,000
439,963,000
445,153,000
491,984,000
451,978,000
462,441,000
463,632,000
525,064,000
446,920,000
506,164,000
515,491,000
586,481,000
522,436,000
537,646,000
533,895,000
-10,686,000
14,998,000
29,671,000
444,895,000
449,509,000
456,141,000
458,192,000
440,945,000
22,755,000
460,377,000
0
56,876,000
56,876,0000460,377,00022,755,000440,945,000458,192,000456,141,000449,509,000444,895,00029,671,00014,998,000-10,686,000533,895,000537,646,000522,436,000586,481,000515,491,000506,164,000446,920,000525,064,000463,632,000462,441,000451,978,000491,984,000445,153,000439,963,000443,942,000498,301,000433,822,000430,338,000432,412,000498,264,000450,500,000446,428,000439,572,000496,943,000440,261,000448,377,000463,594,000515,581,000464,402,000463,545,000483,763,000474,781,000474,851,000475,560,000487,088,000481,726,000493,109,000494,204,000496,825,000550,835,000492,726,000563,129,000548,975,000621,618,000853,185,000385,629,000468,743,000307,327,000264,833,000267,638,000273,610,000305,262,000389,424,000369,192,000428,838,000406,455,000877,591,000467,640,000840,877,000883,856,000428,620,000403,576,000-114,586,000-119,863,000-135,053,000363,024,000713,864,000577,396,000-76,012,000-76,429,000-92,996,000602,259,000-78,880,000-70,325,000-66,478,000-52,511,000419,684,000400,920,000-27,610,000354,957,000364,254,0007,362,00020,699,00039,991,00018,773,00012,357,00015,731,00013,697,000226,493,000221,362,000214,405,0006,493,000153,420,700146,057,900140,555,00087,679,507145,752,900127,851,700138,636,80077,925,327117,168,400114,097,500109,742,90070,000,807102,969,600103,055,20098,056,40058,137,48690,315,60088,769,00088,742,50082,479,60078,678,60076,522,60073,576,60062,721,80000000000000000037,408,70000027,907,70000021,022,90000015,570,7000
> Total Liabilities 
0
11,867,300
0
0
0
16,155,100
0
0
0
22,147,500
0
0
0
30,406,200
0
0
0
37,737,800
38,060,800
40,026,900
45,680,600
48,238,700
49,059,800
50,098,200
53,037,300
57,926,100
58,897,300
64,711,500
68,841,400
66,953,000
77,355,700
80,668,100
82,264,300
85,590,600
94,509,400
96,801,200
98,159,700
97,724,456
108,006,000
112,106,000
111,262,300
113,909,295
116,139,000
121,924,700
123,188,000
125,986,778
128,388,400
132,812,200
134,345,100
139,569,560
144,017,600
149,973,700
157,692,100
166,867,000
213,783,000
220,844,000
225,218,000
234,037,000
244,176,000
245,164,000
257,590,000
265,493,000
265,611,000
289,358,000
415,125,000
439,323,000
438,630,000
467,287,000
486,368,000
499,973,000
527,770,000
550,475,000
579,300,000
606,901,000
647,182,000
662,213,000
697,324,000
713,270,000
717,854,000
739,567,000
753,922,000
766,867,000
791,219,000
806,730,000
838,911,000
869,768,000
888,426,000
920,146,000
957,543,000
954,282,000
960,449,000
960,639,000
939,342,000
797,692,000
766,549,000
768,279,000
766,649,000
749,509,000
760,038,000
745,884,000
761,225,000
569,770,000
513,800,000
511,593,000
448,047,000
441,444,000
449,938,000
449,742,000
448,150,000
449,630,000
448,309,000
439,203,000
441,229,000
440,218,000
442,691,000
420,528,000
418,207,000
408,309,000
412,334,000
405,345,000
402,366,000
406,733,000
413,696,000
419,812,000
425,403,000
421,406,000
425,495,000
425,438,000
430,061,000
432,593,000
435,786,000
435,032,000
445,683,000
434,675,000
450,829,000
456,164,000
457,677,000
457,637,000
448,634,000
506,570,000
512,623,000
519,282,000
520,830,000
531,342,000
529,141,000
527,200,000
515,410,000
492,114,000
481,931,000
484,399,000
490,321,000
490,647,000
478,308,000
488,005,000
495,011,000
82,755,000
124,376,000
124,376,00082,755,000495,011,000488,005,000478,308,000490,647,000490,321,000484,399,000481,931,000492,114,000515,410,000527,200,000529,141,000531,342,000520,830,000519,282,000512,623,000506,570,000448,634,000457,637,000457,677,000456,164,000450,829,000434,675,000445,683,000435,032,000435,786,000432,593,000430,061,000425,438,000425,495,000421,406,000425,403,000419,812,000413,696,000406,733,000402,366,000405,345,000412,334,000408,309,000418,207,000420,528,000442,691,000440,218,000441,229,000439,203,000448,309,000449,630,000448,150,000449,742,000449,938,000441,444,000448,047,000511,593,000513,800,000569,770,000761,225,000745,884,000760,038,000749,509,000766,649,000768,279,000766,549,000797,692,000939,342,000960,639,000960,449,000954,282,000957,543,000920,146,000888,426,000869,768,000838,911,000806,730,000791,219,000766,867,000753,922,000739,567,000717,854,000713,270,000697,324,000662,213,000647,182,000606,901,000579,300,000550,475,000527,770,000499,973,000486,368,000467,287,000438,630,000439,323,000415,125,000289,358,000265,611,000265,493,000257,590,000245,164,000244,176,000234,037,000225,218,000220,844,000213,783,000166,867,000157,692,100149,973,700144,017,600139,569,560134,345,100132,812,200128,388,400125,986,778123,188,000121,924,700116,139,000113,909,295111,262,300112,106,000108,006,00097,724,45698,159,70096,801,20094,509,40085,590,60082,264,30080,668,10077,355,70066,953,00068,841,40064,711,50058,897,30057,926,10053,037,30050,098,20049,059,80048,238,70045,680,60040,026,90038,060,80037,737,80000030,406,20000022,147,50000016,155,10000011,867,3000
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,805,900
1,631,300
1,264,400
3,181,100
3,928,000
0
0
0
1,963,900
1,990,300
197,000
197,000
0
0
0
0
0
85,172,000
90,983,000
92,392,000
84,194,000
94,970,000
98,679,000
97,319,000
99,485,000
101,891,000
106,065,000
107,074,000
107,364,000
109,344,000
119,337,000
114,113,000
118,084,000
123,050,000
127,717,000
133,018,000
175,384,000
187,744,000
192,444,000
197,717,000
205,457,000
215,556,000
214,586,000
225,677,000
334,542,000
334,542,000
246,320,000
363,242,000
384,870,000
384,870,000
409,924,000
427,504,000
12,385,000
14,639,000
13,088,000
11,048,000
8,530,000
11,165,000
11,927,000
12,646,000
634,067,000
13,396,000
16,832,000
8,551,000
6,607,000
6,615,000
5,060,000
5,125,000
92,321,000
6,053,000
6,144,000
6,523,000
6,310,000
5,523,000
5,597,000
5,577,000
5,436,000
4,987,000
3,083,000
4,730,000
774,000
2,874,000
3,704,000
3,380,000
2,820,000
444,055,000
444,656,000
380,837,000
376,263,000
374,856,000
376,777,000
375,309,000
402,131,000
404,094,000
397,361,000
399,720,000
399,166,000
403,770,000
382,534,000
382,386,000
19,339,000
380,723,000
375,369,000
372,267,000
20,394,000
382,307,000
387,074,000
393,628,000
21,332,000
395,346,000
394,218,000
399,566,000
14,033,000
402,732,000
401,859,000
411,680,000
15,221,000
416,359,000
421,439,000
424,257,000
13,146,000
414,894,000
467,874,000
151,822,000
12,624,000
22,906,000
151,665,000
-17,614,000
11,714,000
36,481,000
14,353,000
54,932,000
51,682,000
22,100,000
21,352,000
21,338,000
250,000
19,318,000
29,123,000
11,712,000
11,712,00029,123,00019,318,000250,00021,338,00021,352,00022,100,00051,682,00054,932,00014,353,00036,481,00011,714,000-17,614,000151,665,00022,906,00012,624,000151,822,000467,874,000414,894,00013,146,000424,257,000421,439,000416,359,00015,221,000411,680,000401,859,000402,732,00014,033,000399,566,000394,218,000395,346,00021,332,000393,628,000387,074,000382,307,00020,394,000372,267,000375,369,000380,723,00019,339,000382,386,000382,534,000403,770,000399,166,000399,720,000397,361,000404,094,000402,131,000375,309,000376,777,000374,856,000376,263,000380,837,000444,656,000444,055,0002,820,0003,380,0003,704,0002,874,000774,0004,730,0003,083,0004,987,0005,436,0005,577,0005,597,0005,523,0006,310,0006,523,0006,144,0006,053,00092,321,0005,125,0005,060,0006,615,0006,607,0008,551,00016,832,00013,396,000634,067,00012,646,00011,927,00011,165,0008,530,00011,048,00013,088,00014,639,00012,385,000427,504,000409,924,000384,870,000384,870,000363,242,000246,320,000334,542,000334,542,000225,677,000214,586,000215,556,000205,457,000197,717,000192,444,000187,744,000175,384,000133,018,000127,717,000123,050,000118,084,000114,113,000119,337,000109,344,000107,364,000107,074,000106,065,000101,891,00099,485,00097,319,00098,679,00094,970,00084,194,00092,392,00090,983,00085,172,00000000197,000197,0001,990,3001,963,9000003,928,0003,181,1001,264,4001,631,3001,805,90000000000000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,805,900
1,631,300
1,264,400
3,181,100
3,928,000
0
0
0
1,963,900
1,990,300
197,000
197,000
0
0
0
0
0
0
0
0
3,789,559
3,789,559
0
0
3,166,635
3,166,635
0
0
4,497,976
5,041,100
0
3,902,700
3,374,907
0
4,584,600
4,289,700
4,636,000
4,621,000
4,821,000
3,676,000
4,404,000
6,218,000
5,379,000
5,998,000
5,964,000
5,964,000
6,318,000
14,743,000
11,892,000
11,892,000
11,502,000
10,513,000
9,112,000
11,041,000
9,340,000
7,623,000
5,938,000
7,813,000
8,650,000
9,224,000
9,693,000
9,693,000
12,864,000
9,701,000
9,208,000
13,465,000
13,063,000
13,298,000
13,029,000
13,377,000
14,525,000
10,120,000
13,114,000
13,261,000
15,061,000
5,600,000
15,718,000
196,000
197,000
9,607,000
0
2,285,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
31,217,000
0
0
0
29,249,000
0
0
0
30,912,000
30,747,000
31,812,000
762,000
2,285,000
1,070,000
627,000
345,000
1,388,000
1,253,000
1,241,000
96,000
35,350,000
10,142,000
0
0
0
0
0
17,614,000
17,319,000
0
51,000
1,502,000
1,500,000
1,500,000
1,500,000
1,000,000
250,000
250,000
0
0
00250,000250,0001,000,0001,500,0001,500,0001,500,0001,502,00051,000017,319,00017,614,0000000010,142,00035,350,00096,0001,241,0001,253,0001,388,000345,000627,0001,070,0002,285,000762,00031,812,00030,747,00030,912,00000029,249,00000031,217,0000000000000000000002,285,00009,607,000197,000196,00015,718,0005,600,00015,061,00013,261,00013,114,00010,120,00014,525,00013,377,00013,029,00013,298,00013,063,00013,465,0009,208,0009,701,00012,864,0009,693,0009,693,0009,224,0008,650,0007,813,0005,938,0007,623,0009,340,00011,041,0009,112,00010,513,00011,502,00011,892,00011,892,00014,743,0006,318,0005,964,0005,964,0005,998,0005,379,0006,218,0004,404,0003,676,0004,821,0004,621,0004,636,0004,289,7004,584,60003,374,9073,902,70005,041,1004,497,976003,166,6353,166,635003,789,5593,789,55900000000197,000197,0001,990,3001,963,9000003,928,0003,181,1001,264,4001,631,3001,805,90000000000000000000
       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
31,217,000
0
0
0
29,249,000
0
0
0
30,912,000
30,747,000
31,812,000
762,000
2,285,000
1,070,000
627,000
345,000
1,388,000
1,253,000
1,241,000
96,000
1,536,000
0
0
0
0
0
0
0
0
0
0
1,502,000
1,500,000
1,500,000
1,500,000
1,000,000
250,000
250,000
0
0
00250,000250,0001,000,0001,500,0001,500,0001,500,0001,502,00000000000001,536,00096,0001,241,0001,253,0001,388,000345,000627,0001,070,0002,285,000762,00031,812,00030,747,00030,912,00000029,249,00000031,217,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
1,462,545
0
0
0
1,886,403
0
0
0
1,832,649
0
0
0
1,702,578
0
0
0
2,283,000
0
0
0
2,254,000
2,466,000
2,727,000
3,075,000
8,627,000
2,380,000
3,645,000
4,281,000
9,869,000
3,207,000
3,560,000
3,449,000
3,273,000
3,598,000
3,748,000
3,425,000
2,592,000
3,352,000
3,277,000
3,422,000
10,412,000
3,703,000
3,968,000
4,178,000
3,564,000
3,987,000
74,116,000
68,489,000
79,292,000
75,511,000
94,128,000
100,187,000
13,069,000
88,802,000
4,120,000
5,556,000
3,110,000
2,579,000
2,886,000
2,254,000
774,000
708,000
705,000
3,380,000
2,829,000
10,000
7,000
7,000
6,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
77,077,000
0
0
0
78,393,000
78,098,000
76,713,000
81,959,000
83,639,000
82,496,000
81,057,000
79,883,000
78,328,000
77,747,000
77,853,000
78,584,000
77,720,000
78,832,000
78,981,000
79,274,000
79,026,000
36,481,000
-2,313,000
30,424,000
30,383,000
0
0
69,823,000
0
0
0
0
000069,823,0000030,383,00030,424,000-2,313,00036,481,00079,026,00079,274,00078,981,00078,832,00077,720,00078,584,00077,853,00077,747,00078,328,00079,883,00081,057,00082,496,00083,639,00081,959,00076,713,00078,098,00078,393,00000077,077,00000000000000000000006,0007,0007,00010,0002,829,0003,380,000705,000708,000774,0002,254,0002,886,0002,579,0003,110,0005,556,0004,120,00088,802,00013,069,000100,187,00094,128,00075,511,00079,292,00068,489,00074,116,0003,987,0003,564,0004,178,0003,968,0003,703,00010,412,0003,422,0003,277,0003,352,0002,592,0003,425,0003,748,0003,598,0003,273,0003,449,0003,560,0003,207,0009,869,0004,281,0003,645,0002,380,0008,627,0003,075,0002,727,0002,466,0002,254,0000002,283,0000001,702,5780001,832,6490001,886,4030001,462,5450000000000000000000000000000000000000
       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
85,172,000
90,983,000
92,392,000
78,941,896
94,970,000
98,679,000
97,319,000
94,431,962
101,891,000
106,065,000
107,074,000
101,033,375
104,302,900
119,337,000
110,210,300
113,006,515
123,050,000
123,132,400
128,728,300
168,465,000
183,123,000
187,623,000
194,041,000
198,799,000
206,872,000
206,480,000
216,604,000
0
326,198,000
236,357,000
344,218,000
0
369,771,000
394,862,000
413,542,000
-12,385,000
-14,639,000
-13,088,000
-11,048,000
-8,530,000
-11,165,000
-11,927,000
-12,646,000
0
-13,396,000
-16,832,000
-5,328,000
-6,165,000
-10,837,000
-82,119,000
-76,662,000
-92,321,000
-82,835,000
-102,509,000
-103,784,000
-19,873,000
-96,540,000
-13,584,000
-5,579,000
-13,392,000
2,212,000
-3,083,000
-7,131,000
-774,000
-119,000
2,999,000
-3,380,000
-9,000
54,236,000
57,150,000
0
0
0
0
0
27,366,000
27,164,000
26,496,000
25,448,000
24,548,000
25,815,000
0
0
23,597,000
0
0
0
23,338,000
0
0
0
27,756,000
26,872,000
21,933,000
21,247,000
20,065,000
21,171,000
20,946,000
22,131,000
20,486,000
26,896,000
27,781,000
28,184,000
26,218,000
28,910,000
71,922,000
72,526,000
61,720,000
22,906,000
72,594,000
62,133,000
60,084,000
66,671,000
2,262,000
7,756,000
4,655,000
20,600,000
19,852,000
20,338,000
-250,000
-250,000
-1,395,000
10,192,000
10,192,000-1,395,000-250,000-250,00020,338,00019,852,00020,600,0004,655,0007,756,0002,262,00066,671,00060,084,00062,133,00072,594,00022,906,00061,720,00072,526,00071,922,00028,910,00026,218,00028,184,00027,781,00026,896,00020,486,00022,131,00020,946,00021,171,00020,065,00021,247,00021,933,00026,872,00027,756,00000023,338,00000023,597,0000025,815,00024,548,00025,448,00026,496,00027,164,00027,366,0000000057,150,00054,236,000-9,000-3,380,0002,999,000-119,000-774,000-7,131,000-3,083,0002,212,000-13,392,000-5,579,000-13,584,000-96,540,000-19,873,000-103,784,000-102,509,000-82,835,000-92,321,000-76,662,000-82,119,000-10,837,000-6,165,000-5,328,000-16,832,000-13,396,0000-12,646,000-11,927,000-11,165,000-8,530,000-11,048,000-13,088,000-14,639,000-12,385,000413,542,000394,862,000369,771,0000344,218,000236,357,000326,198,0000216,604,000206,480,000206,872,000198,799,000194,041,000187,623,000183,123,000168,465,000128,728,300123,132,400123,050,000113,006,515110,210,300119,337,000104,302,900101,033,375107,074,000106,065,000101,891,00094,431,96297,319,00098,679,00094,970,00078,941,89692,392,00090,983,00085,172,0000000000000000000000000000000000000
   > Long-term Liabilities 
0
730,300
0
0
0
919,300
0
0
0
431,900
0
0
0
1,673,800
0
0
0
4,054,600
4,144,800
4,736,300
5,930,100
6,456,800
9,715,400
10,296,000
11,022,700
9,958,400
10,441,000
1,753,000
1,491,700
13,464,300
13,897,800
14,450,600
14,920,400
15,689,100
9,537,000
6,018,000
5,968,000
13,730,000
13,336,000
13,727,000
14,243,000
14,824,000
14,648,000
16,260,000
16,514,000
19,023,000
19,444,000
13,875,000
20,632,000
21,886,000
21,368,000
22,657,000
25,074,000
28,169,000
28,359,000
30,703,000
29,769,000
29,475,000
29,865,000
31,823,000
33,158,000
0
44,690,000
44,216,000
54,647,000
0
56,041,000
59,507,000
61,008,000
62,773,000
63,330,000
67,528,000
69,121,000
71,340,000
73,095,000
75,993,000
80,985,000
0
91,123,000
98,403,000
745,371,000
760,260,000
784,604,000
807,708,000
840,076,000
125,354,000
890,539,000
923,292,000
961,415,000
958,294,000
965,760,000
966,091,000
945,378,000
802,272,000
760,549,000
179,496,000
761,919,000
141,472,000
757,164,000
742,180,000
17,464,000
566,950,000
513,800,000
511,593,000
448,047,000
441,444,000
449,938,000
449,742,000
448,150,000
449,630,000
448,309,000
439,203,000
441,229,000
440,218,000
442,691,000
420,528,000
418,207,000
388,970,000
412,334,000
405,345,000
402,366,000
386,339,000
413,696,000
419,812,000
425,403,000
400,074,000
425,495,000
425,438,000
430,061,000
418,560,000
435,786,000
435,032,000
445,683,000
419,454,000
450,829,000
456,164,000
457,677,000
444,491,000
448,634,000
506,570,000
512,623,000
506,658,000
520,830,000
531,342,000
529,141,000
527,200,000
515,410,000
477,761,000
426,999,000
432,717,000
468,221,000
469,295,000
456,970,000
22,137,000
475,693,000
53,632,000
122,856,000
122,856,00053,632,000475,693,00022,137,000456,970,000469,295,000468,221,000432,717,000426,999,000477,761,000515,410,000527,200,000529,141,000531,342,000520,830,000506,658,000512,623,000506,570,000448,634,000444,491,000457,677,000456,164,000450,829,000419,454,000445,683,000435,032,000435,786,000418,560,000430,061,000425,438,000425,495,000400,074,000425,403,000419,812,000413,696,000386,339,000402,366,000405,345,000412,334,000388,970,000418,207,000420,528,000442,691,000440,218,000441,229,000439,203,000448,309,000449,630,000448,150,000449,742,000449,938,000441,444,000448,047,000511,593,000513,800,000566,950,00017,464,000742,180,000757,164,000141,472,000761,919,000179,496,000760,549,000802,272,000945,378,000966,091,000965,760,000958,294,000961,415,000923,292,000890,539,000125,354,000840,076,000807,708,000784,604,000760,260,000745,371,00098,403,00091,123,000080,985,00075,993,00073,095,00071,340,00069,121,00067,528,00063,330,00062,773,00061,008,00059,507,00056,041,000054,647,00044,216,00044,690,000033,158,00031,823,00029,865,00029,475,00029,769,00030,703,00028,359,00028,169,00025,074,00022,657,00021,368,00021,886,00020,632,00013,875,00019,444,00019,023,00016,514,00016,260,00014,648,00014,824,00014,243,00013,727,00013,336,00013,730,0005,968,0006,018,0009,537,00015,689,10014,920,40014,450,60013,897,80013,464,3001,491,7001,753,00010,441,0009,958,40011,022,70010,296,0009,715,4006,456,8005,930,1004,736,3004,144,8004,054,6000001,673,800000431,900000919,300000730,3000
       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
91,821,000
87,666,000
84,808,000
82,455,000
0
0
0
0
52,561,000
48,977,000
45,738,000
44,953,000
44,204,000
42,547,000
40,830,000
38,725,000
33,490,000
34,650,000
31,906,000
30,719,000
29,350,000
31,952,000
33,329,000
32,277,000
30,912,000
30,747,000
31,812,000
31,039,000
31,640,000
33,619,000
33,784,000
34,594,000
34,540,000
35,776,000
36,291,000
35,262,000
35,350,000
25,268,000
71,281,000
71,274,000
80,594,000
66,613,000
67,564,000
72,438,000
70,934,000
66,419,000
61,408,000
60,856,000
57,562,000
56,412,000
53,733,000
23,055,000
0
0
0
0
000023,055,00053,733,00056,412,00057,562,00060,856,00061,408,00066,419,00070,934,00072,438,00067,564,00066,613,00080,594,00071,274,00071,281,00025,268,00035,350,00035,262,00036,291,00035,776,00034,540,00034,594,00033,784,00033,619,00031,640,00031,039,00031,812,00030,747,00030,912,00032,277,00033,329,00031,952,00029,350,00030,719,00031,906,00034,650,00033,490,00038,725,00040,830,00042,547,00044,204,00044,953,00045,738,00048,977,00052,561,000000082,455,00084,808,00087,666,00091,821,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
434,000
11,602,000
11,576,000
9,408,000
0
0
0
0
334,000
388,000
80,000
66,000
30,000
27,000
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
00000000000000000000000000000000000000000027,00030,00066,00080,000388,000334,00000009,408,00011,576,00011,602,000434,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
175,518,000
177,692,000
182,150,000
185,628,000
191,542,000
199,558,000
302,416,000
329,273,000
345,172,000
364,278,000
372,272,000
379,149,000
402,896,000
416,998,000
451,543,000
470,785,000
501,937,000
516,755,000
539,420,000
557,573,000
580,282,000
584,624,000