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

Assurant Inc
Buy, Hold or Sell?

Let's analyze Assurant together

I guess you are interested in Assurant 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 Assurant 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 Assurant Inc

I send you an email if I find something interesting about Assurant Inc.

1. Quick Overview

1.1. Quick analysis of Assurant (30 sec.)










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

How much money do you get?

How much money do you get?
$2.90
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$100.17
Expected worth in 1 year
$-378.86
How sure are you?
60.0%

+ What do you gain per year?

Total Gains per Share
$-476.12
Return On Investment
-210.9%

For what price can you sell your share?

Current Price per Share
$225.73
Expected price per share
$190.34 - $
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Assurant (5 min.)




Live pricePrice per Share (EOD)
$225.73
Intrinsic Value Per Share
$190.36 - $775.95
Total Value Per Share
$290.53 - $876.12

2.2. Growth of Assurant (5 min.)




Is Assurant growing?

Current yearPrevious yearGrowGrow %
How rich?$5.2b$11b-$6b-121.3%

How much money is Assurant making?

Current yearPrevious yearGrowGrow %
Making money$185.3m$132m$53.3m28.8%
Net Profit Margin6.3%4.9%--

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

2.3. Financial Health of Assurant (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 Assurant?

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

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

Speculation

The Price per Share of Assurant is $225.73. 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 Assurant.
  • 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 Assurant, 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 $100.17. Based on the TTM, the Book Value Change Per Share is $-119.76 per quarter. Based on the YOY, the Book Value Change Per Share is $125.85 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 $0.72 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Assurant.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps2.551.1%3.501.6%2.451.1%2.951.3%2.191.0%
Usd Book Value Change Per Share5.242.3%-119.76-53.1%125.8555.8%0.400.2%0.680.3%
Usd Dividend Per Share0.710.3%0.720.3%0.700.3%0.700.3%0.600.3%
Usd Total Gains Per Share5.962.6%-119.03-52.7%126.5556.1%1.100.5%1.280.6%
Usd Price Per Share198.86-180.46-128.61-147.19-119.10-
Price to Earnings Ratio19.49-13.49-14.97-24.66-15.14-
Price-to-Total Gains Ratio33.38-36.60-31.50--9.83--11.92-
Price to Book Ratio1.99-1.91-1.20-1.57-1.37-
Price-to-Total Gains Ratio33.38-36.60-31.50--9.83--11.92-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share225.73
Number of shares4
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.720.70
Usd Book Value Change Per Share-119.760.40
Usd Total Gains Per Share-119.031.10
Gains per Quarter (4 shares)-476.124.40
Gains per Year (4 shares)-1,904.5017.60
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
112-1916-19141168
223-3832-3818221326
335-5748-5722331944
446-7664-7626442662
558-9580-9530563280
670-11497-11434673998
781-13413-133387845116
893-15329-152428952134
9104-17245-1714610058152
10116-19161-1905011165170

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%19.01.00.095.0%36.04.00.090.0%84.05.00.094.4%
Book Value Change Per Share3.01.00.075.0%7.05.00.058.3%11.09.00.055.0%23.017.00.057.5%58.029.02.065.2%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%88.00.01.098.9%
Total Gains per Share3.01.00.075.0%7.05.00.058.3%11.09.00.055.0%24.016.00.060.0%61.028.00.068.5%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Assurant 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--5.242-119.756+2384%125.845-96%0.405+1195%0.676+676%
Book Value Per Share--100.16994.539+6%205.737-51%114.547-13%95.887+4%
Current Ratio--736.915185.000+298%2.675+27452%39.175+1781%19.637+3653%
Debt To Asset Ratio--0.8510.835+2%0.666+28%0.817+4%0.838+2%
Debt To Equity Ratio--5.7235.134+11%5.041+14%5.805-1%5.973-4%
Dividend Per Share--0.7150.725-1%0.703+2%0.695+3%0.604+18%
Eps--2.5503.504-27%2.455+4%2.948-13%2.195+16%
Free Cash Flow Per Share--10.3447.287+42%3.962+161%4.086+153%2.952+250%
Free Cash Flow To Equity Per Share--7.6605.020+53%2.599+195%1.421+439%1.742+340%
Gross Profit Margin--1.0001.0000%1.0000%-1.499+250%-0.249+125%
Intrinsic Value_10Y_max--775.948--------
Intrinsic Value_10Y_min--190.357--------
Intrinsic Value_1Y_max--26.176--------
Intrinsic Value_1Y_min--13.127--------
Intrinsic Value_3Y_max--117.957--------
Intrinsic Value_3Y_min--44.827--------
Intrinsic Value_5Y_max--257.132--------
Intrinsic Value_5Y_min--82.187--------
Market Cap11577104802.000+10%10433094844.9209538318245.058+9%6916060063.360+51%8376678969.179+25%7000295948.651+49%
Net Profit Margin--0.0450.063-29%0.049-7%0.064-30%0.055-19%
Operating Margin--0.0600.070-14%0.054+10%0.074-18%0.066-9%
Operating Ratio--0.6780.275+147%0.862-21%0.435+56%1.161-42%
Pb Ratio2.253+12%1.9851.908+4%1.204+65%1.570+26%1.372+45%
Pe Ratio22.128+12%19.49413.491+44%14.965+30%24.663-21%15.138+29%
Price Per Share225.730+12%198.860180.460+10%128.608+55%147.189+35%119.096+67%
Price To Free Cash Flow Ratio5.456+12%4.80623.485-80%8.614-44%5.883-18%9.322-48%
Price To Total Gains Ratio37.893+12%33.38236.605-9%31.504+6%-9.835+129%-11.915+136%
Quick Ratio--1663.268415.252+301%5.711+29023%88.140+1787%44.650+3625%
Return On Assets--0.0040.006-40%0.004-5%0.005-22%0.0040%
Return On Equity--0.0250.037-32%0.030-15%0.032-21%0.0260%
Total Gains Per Share--5.957-119.031+2098%126.548-95%1.100+442%1.280+365%
Usd Book Value--5255300000.0004997275000.000+5%11059975000.000-52%6486220000.000-19%5644454375.000-7%
Usd Book Value Change Per Share--5.242-119.756+2384%125.845-96%0.405+1195%0.676+676%
Usd Book Value Per Share--100.16994.539+6%205.737-51%114.547-13%95.887+4%
Usd Dividend Per Share--0.7150.725-1%0.703+2%0.695+3%0.604+18%
Usd Eps--2.5503.504-27%2.455+4%2.948-13%2.195+16%
Usd Free Cash Flow--542700000.000384550000.000+41%213000000.000+155%229845000.000+136%169497425.000+220%
Usd Free Cash Flow Per Share--10.3447.287+42%3.962+161%4.086+153%2.952+250%
Usd Free Cash Flow To Equity Per Share--7.6605.020+53%2.599+195%1.421+439%1.742+340%
Usd Market Cap11577104802.000+10%10433094844.9209538318245.058+9%6916060063.360+51%8376678969.179+25%7000295948.651+49%
Usd Price Per Share225.730+12%198.860180.460+10%128.608+55%147.189+35%119.096+67%
Usd Profit--133800000.000185350000.000-28%132025000.000+1%169575000.000-21%128640650.000+4%
Usd Revenue--2967700000.0002938950000.000+1%2700325000.000+10%2630180000.000+13%2360854650.000+26%
Usd Total Gains Per Share--5.957-119.031+2098%126.548-95%1.100+442%1.280+365%
 EOD+4 -4MRQTTM+19 -16YOY+20 -155Y+22 -1410Y+27 -9

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1522.128
Price to Book Ratio (EOD)Between0-12.253
Net Profit Margin (MRQ)Greater than00.045
Operating Margin (MRQ)Greater than00.060
Quick Ratio (MRQ)Greater than11,663.268
Current Ratio (MRQ)Greater than1736.915
Debt to Asset Ratio (MRQ)Less than10.851
Debt to Equity Ratio (MRQ)Less than15.723
Return on Equity (MRQ)Greater than0.150.025
Return on Assets (MRQ)Greater than0.050.004
Total5/10 (50.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5072.187
Ma 20Greater thanMa 50216.256
Ma 50Greater thanMa 100203.431
Ma 100Greater thanMa 200193.318
OpenGreater thanClose227.850
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About Assurant Inc

Assurant, Inc., together with its subsidiaries, provides business services that supports, protects, and connects consumer purchases in North America, Latin America, Europe, and the Asia Pacific. The company operates through two segments: Global Lifestyle and Global Housing. The Global Lifestyle segment offers mobile device solutions, and extended service contracts and related services for consumer electronics and appliances, and credit and other insurance products; and vehicle protection, commercial equipment, and other related services. The Global Housing segment provides lender-placed homeowners, manufactured housing, and flood insurance; renters insurance and related products; and voluntary manufactured housing, and condominium and homeowners insurance products. The company was formerly known as Fortis, Inc. and changed its name to Assurant, Inc. in February 2004. Assurant, Inc. was founded in 1892 and is headquartered in Atlanta, Georgia.

Fundamental data was last updated by Penke on 2024-11-16 12:04:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a 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 very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

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

  • Above 10% is considered healthy but always compare Assurant to the Insurance - Property & Casualty industry mean.
  • A Net Profit Margin of 4.5% means that $0.05 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Assurant Inc:

  • The MRQ is 4.5%. The company is making a profit. +1
  • The TTM is 6.3%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ4.5%TTM6.3%-1.8%
TTM6.3%YOY4.9%+1.5%
TTM6.3%5Y6.4%-0.1%
5Y6.4%10Y5.5%+0.9%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Assurant to the Insurance - Property & Casualty industry mean.
  • 0.4% Return on Assets means that Assurant generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Assurant Inc:

  • The MRQ is 0.4%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.6%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.4%TTM0.6%-0.2%
TTM0.6%YOY0.4%+0.2%
TTM0.6%5Y0.5%+0.1%
5Y0.5%10Y0.4%+0.1%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Assurant to the Insurance - Property & Casualty industry mean.
  • 2.5% Return on Equity means Assurant generated $0.03 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Assurant Inc:

  • The MRQ is 2.5%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.7%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.5%TTM3.7%-1.2%
TTM3.7%YOY3.0%+0.8%
TTM3.7%5Y3.2%+0.5%
5Y3.2%10Y2.6%+0.7%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Assurant Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Assurant is operating .

  • Measures how much profit Assurant 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 Assurant to the Insurance - Property & Casualty industry mean.
  • An Operating Margin of 6.0% means the company generated $0.06  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Assurant Inc:

  • The MRQ is 6.0%. The company is operating less efficient.
  • The TTM is 7.0%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ6.0%TTM7.0%-1.0%
TTM7.0%YOY5.4%+1.5%
TTM7.0%5Y7.4%-0.4%
5Y7.4%10Y6.6%+0.7%
4.3.2.2. Operating Ratio

Measures how efficient Assurant is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Insurance - Property & Casualty industry mean).
  • An Operation Ratio of 0.68 means that the operating costs are $0.68 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Assurant Inc:

  • The MRQ is 0.678. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.275. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.678TTM0.275+0.403
TTM0.275YOY0.862-0.587
TTM0.2755Y0.435-0.160
5Y0.43510Y1.161-0.726
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Assurant Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Insurance - Property & Casualty industry mean).
  • A Current Ratio of 736.91 means the company has $736.91 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Assurant Inc:

  • The MRQ is 736.915. The company is very able to pay all its short-term debts. +2
  • The TTM is 185.000. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ736.915TTM185.000+551.914
TTM185.000YOY2.675+182.326
TTM185.0005Y39.175+145.825
5Y39.17510Y19.637+19.538
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Assurant to the Insurance - Property & Casualty industry mean.
  • A Quick Ratio of 1,663.27 means the company can pay off $1,663.27 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Assurant Inc:

  • The MRQ is 1,663.268. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 415.252. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1,663.268TTM415.252+1,248.017
TTM415.252YOY5.711+409.540
TTM415.2525Y88.140+327.111
5Y88.14010Y44.650+43.490
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Assurant Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Assurant to Insurance - Property & Casualty industry mean.
  • A Debt to Asset Ratio of 0.85 means that Assurant assets are financed with 85.1% credit (debt) and the remaining percentage (100% - 85.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Assurant Inc:

  • The MRQ is 0.851. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.835. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.851TTM0.835+0.017
TTM0.835YOY0.666+0.168
TTM0.8355Y0.817+0.018
5Y0.81710Y0.838-0.021
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Assurant to the Insurance - Property & Casualty industry mean.
  • A Debt to Equity ratio of 572.3% means that company has $5.72 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Assurant Inc:

  • The MRQ is 5.723. The company is unable to pay all its debts with equity. -1
  • The TTM is 5.134. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ5.723TTM5.134+0.589
TTM5.134YOY5.041+0.093
TTM5.1345Y5.805-0.672
5Y5.80510Y5.973-0.167
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 Assurant generates.

  • Above 15 is considered overpriced but always compare Assurant to the Insurance - Property & Casualty industry mean.
  • A PE ratio of 19.49 means the investor is paying $19.49 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Assurant Inc:

  • The EOD is 22.128. Based on the earnings, the company is fair priced.
  • The MRQ is 19.494. Based on the earnings, the company is fair priced.
  • The TTM is 13.491. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD22.128MRQ19.494+2.634
MRQ19.494TTM13.491+6.003
TTM13.491YOY14.965-1.475
TTM13.4915Y24.663-11.172
5Y24.66310Y15.138+9.525
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 Assurant Inc:

  • The EOD is 5.456. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 4.806. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 23.485. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD5.456MRQ4.806+0.649
MRQ4.806TTM23.485-18.679
TTM23.485YOY8.614+14.871
TTM23.4855Y5.883+17.602
5Y5.88310Y9.322-3.440
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 Assurant is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Insurance - Property & Casualty industry mean).
  • A PB ratio of 1.99 means the investor is paying $1.99 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Assurant Inc:

  • The EOD is 2.253. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.985. Based on the equity, the company is underpriced. +1
  • The TTM is 1.908. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.253MRQ1.985+0.268
MRQ1.985TTM1.908+0.077
TTM1.908YOY1.204+0.704
TTM1.9085Y1.570+0.338
5Y1.57010Y1.372+0.197
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

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

4.8.1. Institutions holding Assurant Inc

Institutions are holding 98.485% of the shares of Assurant Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Vanguard Group Inc13.17970.0216677123189010.1316
2024-06-30T. Rowe Price Investment Management,Inc.10.04150.54135158935113940.2213
2024-06-30BlackRock Inc9.77010.01895019495-219523-4.1902
2024-06-30State Street Corp4.75470.01782442810-170044-6.508
2024-06-30Bank of New York Mellon Corp4.13330.06692123549-2667-0.1254
2024-06-30Morgan Stanley - Brokerage Accounts2.96860.00981525166575983.9247
2024-06-30Massachusetts Financial Services Company2.73050.07171402812-30323-2.1159
2024-06-30Geode Capital Management, LLC2.70350.02031388956365422.702
2024-06-30Amvescap Plc.2.470.04461269017748066.2641
2024-06-30FMR Inc2.13660.01171097719-104878-8.721
2024-06-30AQR Capital Management LLC2.02750.2655104167825547132.4941
2024-06-30T. Rowe Price Associates, Inc.1.76030.018904359-88281-8.8936
2024-06-30Lyrical Asset Management LP1.50812.0687774782-25587-3.1969
2024-06-30Northern Trust Corp1.41770.0204728351-3867-0.5281
2024-06-30Dimensional Fund Advisors, Inc.1.35990.0303698677129351.8863
2024-06-30Nordea Investment Mgmt Bank Demark A/s1.33620.1356686464446589186.1757
2024-06-30NORGES BANK1.3240.0169680232377445.8747
2024-06-30Schroder Investment Management Group1.14420.1078587822249524.433
2024-09-30TD Asset Management Inc1.04630.0949537545-28578-5.048
2024-06-30Prudential Financial Inc1.02360.1313525878-481-0.0914
Total 68.83633.71435365478+292703+0.8%

4.9.2. Funds holding Assurant Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30T. Rowe Price US Mid-Cap Growth Equity3.85881.25731982500-5400-0.2716
2024-09-30T. Rowe Price Mid-Cap Growth3.85881.25731982500-4200-0.2114
2024-09-30Vanguard Total Stock Mkt Idx Inv3.1960.0186164197311660.0711
2024-09-30Vanguard Institutional 500 Index Trust2.64050.02111356599-1716-0.1263
2024-09-30Vanguard Small Cap Index2.52390.16771296696-18484-1.4054
2024-09-30Vanguard Small Cap Value Index Inv1.70880.2975877905-4397-0.4984
2024-09-30MFS Mid Cap Value A1.6220.9274833322-3433-0.4103
2024-09-30MFS Mid Cap Value Equity1.6220.9274833322-3433-0.4103
2024-10-31Invesco S&P 500® Equal Weight ETF1.31520.197467570330600.4549
2024-09-30Fidelity 500 Index1.23930.0211636694-3766-0.588
2024-10-31SPDR® S&P 500® ETF Trust1.22970.020663177633480.5328
2024-10-31iShares Core S&P 500 ETF1.12330.02065771018990.156
2024-09-30T. Rowe Price U.S. Mid-Cap Gr Eq Tr-Z1.03691.2633532700244004.8003
2024-09-30BNY Mellon Dynamic Value Fund A1.03471.598653160572991.3921
2024-09-30T. Rowe Price US Mid-Cap Value Equity0.92070.5921473037-8364-1.7374
2024-09-30T. Rowe Price Mid-Cap Value0.92070.592147303700
2024-09-30Lyrical U.S. Value Equity - CS0.82512.3399423888-23634-5.2811
2024-09-30Vanguard Explorer Inv0.79380.360540782900
2024-10-31The Financial Select Sector SPDR® ETF0.68960.1534354266-2660-0.7453
2024-10-31iShares MSCI USA Min Vol Factor ETF0.68830.2845353639-670-0.1891
Total 32.848112.318416876092-39985-0.2%

5.3. Insider Transactions

Insiders are holding 0.601% of the shares of Assurant Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-08Biju NairSELL3000209.18
2024-08-19Dimitry DirienzoSELL550188.44
2024-08-12Martin JennsSELL1500178.13
2024-05-20Michael P CampbellSELL1304173.35
2024-05-17Dimitry DirienzoSELL2084175.29
2024-05-16Francesca LuthiSELL6700176.36
2024-05-16Robert LonerganSELL2700176.12
2023-11-20Jay RosenblumSELL2000162.16
2023-11-17Dimitry DirienzoSELL850160.72
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

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

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Net Debt  654,700-201,700453,000346,300799,300-430,600368,700-9,070,800-8,702,100



5.2. Latest Balance Sheet

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

Summary
Total Assets35,332,300
Total Liabilities30,077,000
Total Stockholder Equity5,255,300
 As reported
Total Liabilities 30,077,000
Total Stockholder Equity+ 5,255,300
Total Assets = 35,332,300

Assets

Total Assets35,332,300
Total Current Assets6,042,700
Long-term Assets4,742,500
Total Current Assets
Cash And Cash Equivalents 10,784,600
Short-term Investments 7,596,100
Net Receivables 1,782,600
Total Current Assets  (as reported)6,042,700
Total Current Assets  (calculated)20,163,300
+/- 14,120,600
Long-term Assets
Property Plant Equipment 742,200
Goodwill 2,625,200
Long Term Investments 8,140,500
Intangible Assets 557,600
Long-term Assets Other -4,742,500
Long-term Assets  (as reported)4,742,500
Long-term Assets  (calculated)7,323,000
+/- 2,580,500

Liabilities & Shareholders' Equity

Total Current Liabilities8,200
Long-term Liabilities26,524,000
Total Stockholder Equity5,255,300
Total Current Liabilities
Accounts payable 3,560,800
Other Current Liabilities -3,560,800
Total Current Liabilities  (as reported)8,200
Total Current Liabilities  (calculated)0
+/- 8,200
Long-term Liabilities
Long term Debt 2,082,500
Long-term Liabilities  (as reported)26,524,000
Long-term Liabilities  (calculated)2,082,500
+/- 24,441,500
Total Stockholder Equity
Common Stock5,882,500
Retained Earnings 4,321,500
Accumulated Other Comprehensive Income -627,200
Other Stockholders Equity -4,321,500
Total Stockholder Equity (as reported)5,255,300
Total Stockholder Equity (calculated)5,255,300
+/-0
Other
Capital Stock500
Cash and Short Term Investments 4,260,100
Common Stock Shares Outstanding 52,465
Liabilities and Stockholders Equity 35,332,300
Net Debt -8,702,100
Net Invested Capital 7,337,800
Net Working Capital 6,034,500
Short Long Term Debt Total 2,082,500



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312001-12-31
> Total Assets 
24,449,877
22,218,009
0
0
22,873,297
23,728,319
23,704,277
23,349,181
23,638,294
24,503,896
24,321,974
24,456,763
25,412,444
25,365,453
24,680,684
24,532,416
25,023,450
25,165,148
25,461,049
25,772,955
26,568,380
26,750,316
26,446,415
26,212,032
25,354,315
24,514,586
23,820,644
24,822,474
25,665,578
25,841,796
26,238,814
26,115,330
26,845,334
26,397,018
26,697,375
26,779,755
26,774,000
27,115,445
27,254,868
27,243,589
28,169,623
28,946,607
29,481,540
28,728,795
29,348,585
29,714,689
29,668,385
30,617,173
30,673,129
31,562,466
30,800,356
30,842,082
30,586,091
30,075,948
30,287,195
29,804,213
30,283,836
29,709,128
29,567,700
30,058,900
32,405,200
31,843,000
32,427,900
42,361,300
43,443,100
41,089,300
42,237,000
43,139,500
43,751,500
44,291,200
43,423,300
44,233,200
43,582,600
44,649,900
44,410,600
45,994,800
33,624,800
33,911,500
33,022,600
31,728,700
33,245,700
33,123,800
32,915,200
33,104,700
33,208,800
33,635,200
26,636,300
27,045,100
35,332,300
35,332,30027,045,10026,636,30033,635,20033,208,80033,104,70032,915,20033,123,80033,245,70031,728,70033,022,60033,911,50033,624,80045,994,80044,410,60044,649,90043,582,60044,233,20043,423,30044,291,20043,751,50043,139,50042,237,00041,089,30043,443,10042,361,30032,427,90031,843,00032,405,20030,058,90029,567,70029,709,12830,283,83629,804,21330,287,19530,075,94830,586,09130,842,08230,800,35631,562,46630,673,12930,617,17329,668,38529,714,68929,348,58528,728,79529,481,54028,946,60728,169,62327,243,58927,254,86827,115,44526,774,00026,779,75526,697,37526,397,01826,845,33426,115,33026,238,81425,841,79625,665,57824,822,47423,820,64424,514,58625,354,31526,212,03226,446,41526,750,31626,568,38025,772,95525,461,04925,165,14825,023,45024,532,41624,680,68425,365,45325,412,44424,456,76324,321,97424,503,89623,638,29423,349,18123,704,27723,728,31922,873,2970022,218,00924,449,877
   > Total Current Assets 
0
0
0
0
0
22,616,034
1,046,728,000
1,090,942
1,174,933
1,242,539,000
935,015
928,763
1,123,012
1,310,358
1,164,851
663,501
1,181,524
987,672
1,259,955
1,570,615
1,399,835
1,385,343
1,641,744
1,484,954
1,568,230
1,553,865
1,103,873
1,391,371
1,751,482
1,826,485
1,446,361
1,527,380
1,713,474
1,693,443
1,516,522
1,747,621
1,673,800
1,815,835
1,737,015
1,792,812
1,833,182
1,739,431
2,495,525
2,155,347
2,269,863
2,797,355
2,235,182
2,693,735
2,751,466
2,764,286
2,639,149
2,723,720
2,818,269
2,549,022
3,392,342
2,450,973
2,429,361
2,249,940
2,118,000
2,184,000
2,278,000
2,233,000
3,590,000
2,765,000
2,907,000
2,897,000
2,969,000
3,235,000
3,516,000
3,559,000
1,636,000
3,612,000
38,866,800
17,955,000
3,575,000
34,388,200
20,888,800
21,567,100
16,619,000
1,182,000
9,856,600
10,226,800
10,415,600
9,390,300
10,366,000
12,648,400
3,746,200
4,087,200
6,042,700
6,042,7004,087,2003,746,20012,648,40010,366,0009,390,30010,415,60010,226,8009,856,6001,182,00016,619,00021,567,10020,888,80034,388,2003,575,00017,955,00038,866,8003,612,0001,636,0003,559,0003,516,0003,235,0002,969,0002,897,0002,907,0002,765,0003,590,0002,233,0002,278,0002,184,0002,118,0002,249,9402,429,3612,450,9733,392,3422,549,0222,818,2692,723,7202,639,1492,764,2862,751,4662,693,7352,235,1822,797,3552,269,8632,155,3472,495,5251,739,4311,833,1821,792,8121,737,0151,815,8351,673,8001,747,6211,516,5221,693,4431,713,4741,527,3801,446,3611,826,4851,751,4821,391,3711,103,8731,553,8651,568,2301,484,9541,641,7441,385,3431,399,8351,570,6151,259,955987,6721,181,524663,5011,164,8511,310,3581,123,012928,763935,0151,242,539,0001,174,9331,090,9421,046,728,00022,616,03400000
       Cash And Cash Equivalents 
559,304
610,694
0
0
0
958,197
573,861
608,870
692,373
807,082
475,034
500,770
641,268
855,569
650,705
663,501
647,137
987,672
759,835
1,010,071
815,147
804,964
1,020,594
956,603
1,053,679
1,040,684
664,339
809,182
1,235,851
1,318,552
932,541
1,003,723
1,168,000
1,150,516
940,434
1,135,099
1,059,523
1,166,713
1,064,815
1,106,992
1,072,506
909,404
1,604,625
1,270,395
1,286,697
1,717,184
1,105,912
1,398,870
1,411,266
1,318,656
1,065,165
1,297,436
1,543,936
1,288,305
2,060,815
1,232,674
1,116,623
1,031,971
874,500
848,200
992,800
996,800
2,342,000
1,253,700
1,306,600
1,254,000
1,274,200
1,490,400
1,749,300
1,867,100
1,999,900
2,137,500
2,203,000
2,228,600
1,651,300
2,746,000
2,027,900
2,040,800
1,250,900
1,182,000
1,429,800
1,536,700
1,525,600
9,390,300
1,425,300
1,627,400
1,281,900
1,713,100
10,784,600
10,784,6001,713,1001,281,9001,627,4001,425,3009,390,3001,525,6001,536,7001,429,8001,182,0001,250,9002,040,8002,027,9002,746,0001,651,3002,228,6002,203,0002,137,5001,999,9001,867,1001,749,3001,490,4001,274,2001,254,0001,306,6001,253,7002,342,000996,800992,800848,200874,5001,031,9711,116,6231,232,6742,060,8151,288,3051,543,9361,297,4361,065,1651,318,6561,411,2661,398,8701,105,9121,717,1841,286,6971,270,3951,604,625909,4041,072,5061,106,9921,064,8151,166,7131,059,5231,135,099940,4341,150,5161,168,0001,003,723932,5411,318,5521,235,851809,182664,3391,040,6841,053,679956,6031,020,594804,964815,1471,010,071759,835987,672647,137663,501650,705855,569641,268500,770475,034807,082692,373608,870573,861958,197000610,694559,304
       Short-term Investments 
626,727
957,994
0
0
0
275,878
404,969
314,776
225,851
300,093
978,881
811,446
936,548
977,233
817,943
781,164
271,155
314,114
430,770
263,945
319,475
410,878
652,305
472,215
620,434
703,402
664,272
521,651
445,684
453,469
436,398
416,815
15,140,572
358,702
435,612
447,013
508,375
441,383
383,716
504,924
251,495
12,472,563
12,383,582
12,194,955
12,420,262
11,762,333
12,162,178
12,173,082
12,089,304
11,608,420
11,634,836
11,188,550
11,061,894
10,724,278
9,489,438
10,242,480
10,316,189
9,799,885
9,720,500
9,778,300
9,999,000
9,946,700
9,365,200
11,641,100
11,721,400
11,630,300
12,178,500
12,586,300
12,687,000
12,724,900
11,892,400
12,847,400
13,344,500
13,782,200
6,721,200
6,721,600
7,867,800
7,463,100
7,032,300
6,488,300
6,404,700
6,439,200
6,557,800
6,617,800
6,530,500
2,106,200
365,000
439,400
7,596,100
7,596,100439,400365,0002,106,2006,530,5006,617,8006,557,8006,439,2006,404,7006,488,3007,032,3007,463,1007,867,8006,721,6006,721,20013,782,20013,344,50012,847,40011,892,40012,724,90012,687,00012,586,30012,178,50011,630,30011,721,40011,641,1009,365,2009,946,7009,999,0009,778,3009,720,5009,799,88510,316,18910,242,4809,489,43810,724,27811,061,89411,188,55011,634,83611,608,42012,089,30412,173,08212,162,17811,762,33312,420,26212,194,95512,383,58212,472,563251,495504,924383,716441,383508,375447,013435,612358,70215,140,572416,815436,398453,469445,684521,651664,272703,402620,434472,215652,305410,878319,475263,945430,770314,114271,155781,164817,943977,233936,548811,446978,881300,093225,851314,776404,969275,878000957,994626,727
       Net Receivables 
0
0
0
0
0
4,952,018
4,825,185
4,764,866
4,745,602
435,457
459,981
427,993
481,744
458,657
514,146
536,871
536,339
4,526,983
500,120
560,544
584,688
606,391
621,150
586,715
538,437
557,337
439,534
582,189
515,631
507,933
513,820
523,657
0
542,927
576,088
612,522
644,968
649,122
672,200
695,809
809,804
6,141,737
5,866,488
5,682,447
5,684,585
5,752,134
5,824,365
6,002,268
6,149,708
7,254,585
7,205,284
7,376,942
7,279,955
7,470,403
8,689,823
8,727,343
9,059,947
9,083,207
8,868,800
8,953,200
11,982,100
9,790,200
9,278,400
10,978,300
11,256,800
9,166,000
9,061,600
9,162,600
9,510,600
9,593,400
9,539,500
9,581,900
9,796,200
9,839,900
6,528,100
6,708,800
7,135,400
6,178,900
6,068,300
8,471,700
7,561,800
7,005,900
6,655,100
6,636,600
6,683,800
8,914,800
8,591,800
8,542,700
1,782,600
1,782,6008,542,7008,591,8008,914,8006,683,8006,636,6006,655,1007,005,9007,561,8008,471,7006,068,3006,178,9007,135,4006,708,8006,528,1009,839,9009,796,2009,581,9009,539,5009,593,4009,510,6009,162,6009,061,6009,166,00011,256,80010,978,3009,278,4009,790,20011,982,1008,953,2008,868,8009,083,2079,059,9478,727,3438,689,8237,470,4037,279,9557,376,9427,205,2847,254,5856,149,7086,002,2685,824,3655,752,1345,684,5855,682,4475,866,4886,141,737809,804695,809672,200649,122644,968612,522576,088542,9270523,657513,820507,933515,631582,189439,534557,337538,437586,715621,150606,391584,688560,544500,1204,526,983536,339536,871514,146458,657481,744427,993459,981435,4574,745,6024,764,8664,825,1854,952,01800000
       Other Current Assets 
0
0
0
0
0
16,429,941
1,040,923,985
-4,597,570
-4,488,893
1,240,996,368
-978,881
-811,446
-936,548
-981,101
-817,943
-1,318,035
-273,107
-4,841,097
-430,770
-263,945
-319,475
-436,890
-652,305
-530,579
-644,320
-747,558
-664,272
-521,651
-445,684
-453,469
-436,398
-416,815
545,474
-358,702
-435,612
-447,013
-539,066
-441,383
-383,716
-514,913
-300,623
-18,647,040
-18,259,237
-17,877,402
-18,104,847
-17,514,467
-17,986,543
-18,223,570
-18,239,012
-18,878,137
-18,840,120
-18,565,492
-18,371,184
-18,218,857
-18,179,261
-18,969,823
-19,376,136
-18,903,554
-18,600,000
-18,769,500
-20,695,900
-19,864,300
-18,678,700
-22,675,100
-23,021,500
-20,833,100
-21,251,500
-21,750,000
-22,198,000
-22,319,200
-23,431,800
-22,430,200
11,946,400
9,839,900
-13,249,800
16,518,200
2,155,300
3,941,800
7,208,100
-8,685,700
4,252,200
-4,599,500
4,288,300
4,307,200
4,388,800
4,406,200
3,746,200
4,087,200
0
04,087,2003,746,2004,406,2004,388,8004,307,2004,288,300-4,599,5004,252,200-8,685,7007,208,1003,941,8002,155,30016,518,200-13,249,8009,839,90011,946,400-22,430,200-23,431,800-22,319,200-22,198,000-21,750,000-21,251,500-20,833,100-23,021,500-22,675,100-18,678,700-19,864,300-20,695,900-18,769,500-18,600,000-18,903,554-19,376,136-18,969,823-18,179,261-18,218,857-18,371,184-18,565,492-18,840,120-18,878,137-18,239,012-18,223,570-17,986,543-17,514,467-18,104,847-17,877,402-18,259,237-18,647,040-300,623-514,913-383,716-441,383-539,066-447,013-435,612-358,702545,474-416,815-436,398-453,469-445,684-521,651-664,272-747,558-644,320-530,579-652,305-436,890-319,475-263,945-430,770-4,841,097-273,107-1,318,035-817,943-981,101-936,548-811,446-978,8811,240,996,368-4,488,893-4,597,5701,040,923,98516,429,94100000
   > Long-term Assets 
0
0
0
0
0
1,112,285
-1,023,023,723
1,105,987
1,102,268
-1,218,035,104
1,099,308
1,094,143
1,092,977
1,072,584
1,073,131
1,079,924
1,076,882
1,065,720
1,069,198
1,070,943
1,078,669
1,108,435
1,101,372
1,098,882
1,106,771
1,280,520
1,282,315
1,285,129
1,283,735
1,201,818
11,528,427
11,261,071
11,621,888
11,593,955
11,683,970
11,902,691
11,618,714
11,768,784
11,892,867
11,827,105
12,170,223
12,911,853
12,831,476
12,659,678
13,031,133
13,608,301
13,791,152
14,407,193
14,501,941
15,973,490
18,347,880
18,798,707
18,728,226
15,630,308
19,186,633
18,827,340
19,247,622
19,105,012
19,202,000
19,631,300
21,680,000
21,183,600
20,891,800
29,810,100
31,019,900
28,578,200
29,128,200
29,420,300
29,581,400
40,732,200
27,652,000
29,429,100
4,715,800
190,000
3,727,000
11,606,600
12,736,000
12,344,400
11,738,100
30,546,700
3,796,000
3,887,000
3,890,600
2,606,300
3,859,500
11,338,800
22,890,100
22,957,900
4,742,500
4,742,50022,957,90022,890,10011,338,8003,859,5002,606,3003,890,6003,887,0003,796,00030,546,70011,738,10012,344,40012,736,00011,606,6003,727,000190,0004,715,80029,429,10027,652,00040,732,20029,581,40029,420,30029,128,20028,578,20031,019,90029,810,10020,891,80021,183,60021,680,00019,631,30019,202,00019,105,01219,247,62218,827,34019,186,63315,630,30818,728,22618,798,70718,347,88015,973,49014,501,94114,407,19313,791,15213,608,30113,031,13312,659,67812,831,47612,911,85312,170,22311,827,10511,892,86711,768,78411,618,71411,902,69111,683,97011,593,95511,621,88811,261,07111,528,4271,201,8181,283,7351,285,1291,282,3151,280,5201,106,7711,098,8821,101,3721,108,4351,078,6691,070,9431,069,1981,065,7201,076,8821,079,9241,073,1311,072,5841,092,9771,094,1431,099,308-1,218,035,1041,102,2681,105,987-1,023,023,7231,112,28500000
       Property Plant Equipment 
233,473
250,785
0
0
284,906
283,762
284,294
272,198
270,922
277,088
278,691
273,642
275,149
267,720
268,242
274,670
271,696
275,201
278,653
279,748
276,960
275,779
272,333
270,139
266,281
278,621
277,288
275,735
274,646
275,420
273,270
272,922
272,750
267,169
259,460
254,257
247,497
242,908
236,465
241,722
246,969
250,796
250,481
250,564
253,870
253,630
255,514
262,117
274,419
277,645
286,186
289,416
286,751
298,414
312,324
327,861
337,100
343,572
348,800
355,500
358,400
347,600
355,200
370,600
381,700
392,500
409,800
419,200
418,800
433,700
438,100
450,100
468,400
493,300
469,100
495,200
529,000
561,400
585,300
608,800
617,600
645,100
671,200
642,700
664,400
685,800
706,100
732,600
742,200
742,200732,600706,100685,800664,400642,700671,200645,100617,600608,800585,300561,400529,000495,200469,100493,300468,400450,100438,100433,700418,800419,200409,800392,500381,700370,600355,200347,600358,400355,500348,800343,572337,100327,861312,324298,414286,751289,416286,186277,645274,419262,117255,514253,630253,870250,564250,481250,796246,969241,722236,465242,908247,497254,257259,460267,169272,750272,922273,270275,420274,646275,735277,288278,621266,281270,139272,333275,779276,960279,748278,653275,201271,696274,670268,242267,720275,149273,642278,691277,088270,922272,198284,294283,762284,90600250,785233,473
       Goodwill 
2,089,704
834,138
0
0
834,138
828,523
828,445
833,789
831,346
823,054
820,617
820,501
817,828
804,864
804,889
805,254
805,186
790,519
790,545
791,195
801,709
832,656
829,039
828,743
840,490
1,001,899
1,005,027
1,009,394
1,009,089
926,398
924,834
924,426
926,195
619,779
621,412
640,638
639,018
639,097
640,098
639,517
640,934
640,714
638,621
638,976
672,233
784,561
785,453
804,880
816,818
841,239
828,564
842,202
841,183
833,512
839,766
834,173
839,681
830,956
894,500
905,500
916,000
917,700
923,100
2,369,200
2,312,500
2,321,800
2,331,200
2,338,000
2,331,000
2,343,400
2,336,200
2,441,400
2,325,800
2,589,300
2,586,000
2,588,700
2,579,900
2,571,600
2,569,400
2,558,200
2,547,400
2,603,000
2,603,500
2,606,300
2,605,200
2,608,800
2,608,500
2,618,400
2,625,200
2,625,2002,618,4002,608,5002,608,8002,605,2002,606,3002,603,5002,603,0002,547,4002,558,2002,569,4002,571,6002,579,9002,588,7002,586,0002,589,3002,325,8002,441,4002,336,2002,343,4002,331,0002,338,0002,331,2002,321,8002,312,5002,369,200923,100917,700916,000905,500894,500830,956839,681834,173839,766833,512841,183842,202828,564841,239816,818804,880785,453784,561672,233638,976638,621640,714640,934639,517640,098639,097639,018640,638621,412619,779926,195924,426924,834926,3981,009,0891,009,3941,005,0271,001,899840,490828,743829,039832,656801,709791,195790,545790,519805,186805,254804,889804,864817,828820,501820,617823,054831,346833,789828,445828,523834,13800834,1382,089,704
       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
13,652,547
14,072,971
13,741,965
14,095,763
0
0
0
0
15,125,350
15,045,439
14,798,722
15,030,755
14,389,204
14,771,321
14,811,110
14,759,922
14,270,320
14,317,119
13,838,881
13,636,562
13,124,515
11,539,683
12,073,482
12,149,913
11,589,151
11,565,000
11,745,500
11,790,700
11,658,900
11,071,600
13,525,300
13,631,900
13,529,400
14,114,500
14,556,600
14,679,200
14,698,400
13,771,400
14,789,200
15,338,900
15,809,100
7,943,300
7,027,000
9,260,200
8,733,700
8,308,300
7,702,000
7,601,200
7,609,600
7,915,100
8,079,300
7,077,400
7,393,200
7,650,800
7,688,800
8,140,500
8,140,5007,688,8007,650,8007,393,2007,077,4008,079,3007,915,1007,609,6007,601,2007,702,0008,308,3008,733,7009,260,2007,027,0007,943,30015,809,10015,338,90014,789,20013,771,40014,698,40014,679,20014,556,60014,114,50013,529,40013,631,90013,525,30011,071,60011,658,90011,790,70011,745,50011,565,00011,589,15112,149,91312,073,48211,539,68313,124,51513,636,56213,838,88114,317,11914,270,32014,759,92214,811,11014,771,32114,389,20415,030,75514,798,72215,045,43915,125,350000014,095,76313,741,96514,072,97113,652,547000000000000000000000000000000000
       Intangible Assets 
2,089,704
834,138
0
0
1,031,765
846,266
828,445
833,789
831,346
834,930
986,431
981,452
974,136
956,376
952,426
948,509
944,050
924,956
921,015
917,905
936,190
1,080,905
949,936
945,253
840,490
1,439,742
1,109,654
1,009,394
1,107,081
1,318,855
924,834
924,426
926,195
82,208
385,324
424,547
379,759
374,846
372,409
346,412
334,305
325,103
356,045
329,527
349,701
408,185
396,728
419,826
416,513
427,422
374,795
373,954
344,716
318,317
313,081
287,047
297,634
272,475
360,100
344,700
332,900
313,000
298,400
3,962,500
3,905,500
3,157,800
2,858,100
2,554,700
2,262,300
2,004,300
1,753,300
1,539,900
1,339,800
1,156,500
988,000
841,300
698,600
583,400
484,300
1,073,400
323,500
262,800
210,800
166,400
124,700
651,000
609,400
575,900
557,600
557,600575,900609,400651,000124,700166,400210,800262,800323,5001,073,400484,300583,400698,600841,300988,0001,156,5001,339,8001,539,9001,753,3002,004,3002,262,3002,554,7002,858,1003,157,8003,905,5003,962,500298,400313,000332,900344,700360,100272,475297,634287,047313,081318,317344,716373,954374,795427,422416,513419,826396,728408,185349,701329,527356,045325,103334,305346,412372,409374,846379,759424,547385,32482,208926,195924,426924,8341,318,8551,107,0811,009,3941,109,6541,439,742840,490945,253949,9361,080,905936,190917,905921,015924,956944,050948,509952,426956,376974,136981,452986,431834,930831,346833,789828,445846,2661,031,76500834,1382,089,704
       Long-term Assets Other 
0
0
0
0
0
-9,253,463
-1,034,596,269
-9,573,667
-9,851,251
-1,229,958,893
-9,777,090
-10,897,864
-10,789,983
-9,715,922
-9,653,609
-9,656,195
-10,327,203
-9,918,421
-10,624,667
-10,262,457
-10,954,820
-12,253,149
-11,125,475
-13,055,122
-12,828,773
-11,363,390
-11,213,774
-13,126,720
-12,692,309
-12,704,363
-1,234,521
-3,208,208
10,422,943
-2,521,977
-899,051
-646,903
-1,171,850
-3,072,849
-1,094,673
-1,225,760
-1,637,178
9,286,214
-1,096,475
-913,512
-824,746
9,775,458
-126,288
351,438
476,620
12,000,137
14,413,885
14,871,469
14,868,902
11,909,571
15,785,789
15,659,242
16,056,306
15,978,818
15,866,300
16,164,200
18,395,500
17,252,600
16,675,600
19,390,300
20,401,800
18,625,200
19,060,500
19,614,400
20,080,300
31,548,800
18,933,900
20,946,100
-1,861,400
-18,235,400
-2,137,600
654,400
638,400
719,200
695,100
19,507,000
-6,399,800
-6,344,400
-6,592,300
-3,581,600
-2,352,300
-11,338,800
4,562,800
6,487,100
-4,742,500
-4,742,5006,487,1004,562,800-11,338,800-2,352,300-3,581,600-6,592,300-6,344,400-6,399,80019,507,000695,100719,200638,400654,400-2,137,600-18,235,400-1,861,40020,946,10018,933,90031,548,80020,080,30019,614,40019,060,50018,625,20020,401,80019,390,30016,675,60017,252,60018,395,50016,164,20015,866,30015,978,81816,056,30615,659,24215,785,78911,909,57114,868,90214,871,46914,413,88512,000,137476,620351,438-126,2889,775,458-824,746-913,512-1,096,4759,286,214-1,637,178-1,225,760-1,094,673-3,072,849-1,171,850-646,903-899,051-2,521,97710,422,943-3,208,208-1,234,521-12,704,363-12,692,309-13,126,720-11,213,774-11,363,390-12,828,773-13,055,122-11,125,475-12,253,149-10,954,820-10,262,457-10,624,667-9,918,421-10,327,203-9,656,195-9,653,609-9,715,922-10,789,983-10,897,864-9,777,090-1,229,958,893-9,851,251-9,573,667-1,034,596,269-9,253,46300000
> Total Liabilities 
20,972,312
19,638,290
0
0
20,120,074
20,875,832
20,130,660
19,970,817
20,083,243
20,844,305
20,662,237
20,589,181
21,722,482
21,641,734
21,027,115
20,962,062
21,264,009
21,310,391
21,539,788
21,958,563
22,645,315
22,640,253
22,228,040
21,964,552
21,622,504
20,805,081
20,150,322
20,457,897
20,762,129
20,988,547
21,265,229
21,077,162
21,478,793
21,616,481
21,949,982
21,903,779
21,759,528
22,088,509
22,289,978
22,210,021
22,940,010
23,761,241
24,274,935
23,932,909
24,565,666
24,881,210
24,572,097
25,267,466
25,330,566
26,381,159
25,672,144
26,014,122
25,902,492
25,551,981
25,722,550
25,196,142
25,778,922
25,611,028
25,408,900
25,834,300
28,267,000
27,561,500
27,926,900
37,028,400
38,203,400
35,955,400
36,765,300
37,379,200
38,061,100
38,609,100
38,037,100
38,248,700
37,642,600
38,695,100
38,585,000
40,086,400
27,880,400
28,421,800
28,001,500
27,269,000
29,146,800
28,895,100
28,518,800
28,618,700
2,080,000
28,825,700
21,716,300
22,040,800
30,077,000
30,077,00022,040,80021,716,30028,825,7002,080,00028,618,70028,518,80028,895,10029,146,80027,269,00028,001,50028,421,80027,880,40040,086,40038,585,00038,695,10037,642,60038,248,70038,037,10038,609,10038,061,10037,379,20036,765,30035,955,40038,203,40037,028,40027,926,90027,561,50028,267,00025,834,30025,408,90025,611,02825,778,92225,196,14225,722,55025,551,98125,902,49226,014,12225,672,14426,381,15925,330,56625,267,46624,572,09724,881,21024,565,66623,932,90924,274,93523,761,24122,940,01022,210,02122,289,97822,088,50921,759,52821,903,77921,949,98221,616,48121,478,79321,077,16221,265,22920,988,54720,762,12920,457,89720,150,32220,805,08121,622,50421,964,55222,228,04022,640,25322,645,31521,958,56321,539,78821,310,39121,264,00920,962,06221,027,11521,641,73421,722,48220,589,18120,662,23720,844,30520,083,24319,970,81720,130,66020,875,83220,120,0740019,638,29020,972,312
   > Total Current Liabilities 
0
0
0
0
0
1,364,581
19,159,000
18,999,000
19,087,000
19,917,000
19,690,000
19,617,000
20,751,000
20,670,000
20,032,000
19,967,000
20,269,000
20,339,000
20,546,000
20,965,000
21,652,000
21,668,000
21,256,000
20,982,000
20,640,000
19,822,000
19,170,000
19,478,000
19,782,000
20,027,000
20,285,000
20,097,000
20,499,000
20,639,000
20,978,000
20,932,000
20,788,000
21,174,000
21,318,000
21,238,000
21,968,000
22,789,000
22,604,000
22,286,000
22,928,000
23,243,000
23,401,000
24,096,000
24,160,000
25,210,000
24,501,000
24,843,000
24,731,000
24,347,000
24,308,000
24,031,000
24,613,000
24,544,000
24,342,000
24,697,000
27,199,000
26,504,000
25,934,000
35,044,000
36,219,000
33,971,300
34,789,800
35,402,000
36,086,600
36,631,500
35,845,800
36,057,400
3,845,700
4,808,000
4,591,000
7,091,400
7,209,800
5,741,500
5,284,000
648,600
6,681,400
4,238,400
4,119,600
4,014,300
3,032,800
2,419,300
-3,684,700
-3,632,000
8,200
8,200-3,632,000-3,684,7002,419,3003,032,8004,014,3004,119,6004,238,4006,681,400648,6005,284,0005,741,5007,209,8007,091,4004,591,0004,808,0003,845,70036,057,40035,845,80036,631,50036,086,60035,402,00034,789,80033,971,30036,219,00035,044,00025,934,00026,504,00027,199,00024,697,00024,342,00024,544,00024,613,00024,031,00024,308,00024,347,00024,731,00024,843,00024,501,00025,210,00024,160,00024,096,00023,401,00023,243,00022,928,00022,286,00022,604,00022,789,00021,968,00021,238,00021,318,00021,174,00020,788,00020,932,00020,978,00020,639,00020,499,00020,097,00020,285,00020,027,00019,782,00019,478,00019,170,00019,822,00020,640,00020,982,00021,256,00021,668,00021,652,00020,965,00020,546,00020,339,00020,269,00019,967,00020,032,00020,670,00020,751,00019,617,00019,690,00019,917,00019,087,00018,999,00019,159,0001,364,58100000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
4,152,131
0
0
0
47,514
0
0
0
20,925
0
0
0
108,429
0
0
813,099
0
64,496
635,794
656,473
30,126
400,732
405,249
0
41,702
600,889
415,128
436,923
30,431
369,547
424,182
620,483
3,481,887
0
0
0
2,959,091
0
0
0
1,267,065
0
0
0
1,164,656
0
0
0
1,067,000
1,067,300
1,136,600
1,225,600
349,800
2,004,400
2,004,800
0
0
0
0
0
0
200,000
200,000
0
4,504,000
0
0
2
2,202,000
0
0
0
224,700
50,000
50,000
0
0
0
0
0
0000050,00050,000224,7000002,202,0002004,504,0000200,000200,0000000002,004,8002,004,400349,8001,225,6001,136,6001,067,3001,067,0000001,164,6560001,267,0650002,959,0910003,481,887620,483424,182369,54730,431436,923415,128600,88941,7020405,249400,73230,126656,473635,79464,4960813,09900108,42900020,92500047,5140004,152,131000000000
       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
1,267,065
0
0
0
1,164,656
0
0
0
1,067,000
1,067,300
1,136,600
1,225,600
349,800
2,004,400
2,004,800
0
0
0
0
0
0
200,000
200,000
0
0
0
0
0
0
0
0
0
224,700
50,000
50,000
0
0
0
0
0
0000050,00050,000224,700000000000200,000200,0000000002,004,8002,004,400349,8001,225,6001,136,6001,067,3001,067,0000001,164,6560001,267,0650000000000000000000000000000000000000000000000000
       Accounts payable 
4,820,731
4,916,151
0
0
4,748,721
1,364,581
1,396,161
1,314,518
1,308,728
1,328,483
1,209,002
1,109,135
1,133,277
1,351,196
1,092,163
1,158,026
1,130,366
1,282,903
1,215,283
1,251,910
1,288,572
1,332,824
1,409,357
1,307,330
2,150,978
1,521,421
1,233,030
1,974,909
2,076,698
1,483,692
1,962,771
2,059,672
2,051,667
1,458,196
2,120,725
1,915,278
1,967,623
1,616,170
1,940,007
1,941,850
2,342,789
2,274,994
2,361,687
2,220,752
2,458,748
2,503,419
2,656,351
3,031,513
3,023,353
3,491,073
3,008,546
2,898,554
2,890,552
2,703,035
2,650,402
2,553,582
2,672,397
2,578,926
2,556,300
2,658,800
7,708,100
2,736,500
2,500,700
3,590,000
3,110,700
3,128,900
3,410,900
3,676,100
3,782,200
3,976,900
3,545,900
3,602,600
3,845,700
16,945,900
6,703,800
7,091,400
7,209,800
4,509,800
4,103,400
2,661,000
4,033,500
4,238,400
4,119,600
4,014,300
3,032,800
2,419,300
2,405,400
2,584,200
3,560,800
3,560,8002,584,2002,405,4002,419,3003,032,8004,014,3004,119,6004,238,4004,033,5002,661,0004,103,4004,509,8007,209,8007,091,4006,703,80016,945,9003,845,7003,602,6003,545,9003,976,9003,782,2003,676,1003,410,9003,128,9003,110,7003,590,0002,500,7002,736,5007,708,1002,658,8002,556,3002,578,9262,672,3972,553,5822,650,4022,703,0352,890,5522,898,5543,008,5463,491,0733,023,3533,031,5132,656,3512,503,4192,458,7482,220,7522,361,6872,274,9942,342,7891,941,8501,940,0071,616,1701,967,6231,915,2782,120,7251,458,1962,051,6672,059,6721,962,7711,483,6922,076,6981,974,9091,233,0301,521,4212,150,9781,307,3301,409,3571,332,8241,288,5721,251,9101,215,2831,282,9031,130,3661,158,0261,092,1631,351,1961,133,2771,109,1351,209,0021,328,4831,308,7281,314,5181,396,1611,364,5814,748,721004,916,1514,820,731
       Other Current Liabilities 
366,174
348,188
0
0
348,854
-1,364,581
17,762,839
17,684,482
17,778,272
18,516,648
18,480,998
18,507,865
19,617,723
19,318,804
18,939,837
18,808,974
19,138,634
19,019,865
19,330,717
19,713,090
20,363,428
20,335,176
19,846,643
19,472,604
19,107,434
18,113,219
17,691,916
17,965,077
18,194,769
18,348,283
18,564,142
18,289,783
18,300,563
18,984,609
19,308,805
19,287,596
19,118,159
19,393,366
19,618,128
19,595,516
20,125,479
16,870,831
20,242,313
20,065,248
20,469,252
17,651,342
20,744,649
21,064,487
21,136,647
21,718,927
21,492,454
21,944,446
21,840,448
21,643,965
21,657,598
21,477,418
21,940,603
21,965,074
21,785,700
22,038,200
19,490,900
23,767,500
23,433,300
31,454,000
33,108,300
30,842,400
31,378,900
31,725,900
32,304,400
32,654,600
29,783,200
29,932,500
-3,845,700
-12,137,900
-2,112,800
-7,091,400
-7,209,800
1,231,700
1,180,600
-2,012,400
2,647,900
-4,238,400
-50,000
-4,014,300
-3,032,800
-2,419,300
-2,405,400
-2,584,200
-3,560,800
-3,560,800-2,584,200-2,405,400-2,419,300-3,032,800-4,014,300-50,000-4,238,4002,647,900-2,012,4001,180,6001,231,700-7,209,800-7,091,400-2,112,800-12,137,900-3,845,70029,932,50029,783,20032,654,60032,304,40031,725,90031,378,90030,842,40033,108,30031,454,00023,433,30023,767,50019,490,90022,038,20021,785,70021,965,07421,940,60321,477,41821,657,59821,643,96521,840,44821,944,44621,492,45421,718,92721,136,64721,064,48720,744,64917,651,34220,469,25220,065,24820,242,31316,870,83120,125,47919,595,51619,618,12819,393,36619,118,15919,287,59619,308,80518,984,60918,300,56318,289,78318,564,14218,348,28318,194,76917,965,07717,691,91618,113,21919,107,43419,472,60419,846,64320,335,17620,363,42819,713,09019,330,71719,019,86519,138,63418,808,97418,939,83719,318,80419,617,72318,507,86518,480,99818,516,64817,778,27217,684,48217,762,839-1,364,581348,85400348,188366,174
   > Long-term Liabilities 
0
0
0
0
0
1,750,000
996,000
996,000
996,000
996,000
996,000
996,000
996,000
996,000
995,000
995,000
995,000
994,000
994,000
994,000
993,000
993,000
983,000
983,000
983,000
983,000
980,000
980,000
980,000
980,000
980,000
980,000
980,000
977,000
972,000
972,000
972,000
972,000
972,000
972,000
972,000
972,000
1,671,000
1,647,000
1,638,000
1,638,000
1,171,000
1,171,000
1,171,000
1,171,000
1,171,000
1,171,000
1,171,000
1,165,000
1,415,000
1,165,000
1,166,000
1,067,000
1,067,000
1,137,000
1,068,000
1,068,000
2,004,000
2,005,000
2,005,000
2,006,000
2,006,600
2,007,300
2,006,300
2,006,900
2,207,500
2,208,000
2,008,600
2,252,900
2,203,700
2,550,500
2,201,900
2,202,500
2,203,000
26,620,400
6,681,400
4,238,400
4,119,600
2,129,400
2,080,000
2,080,400
25,401,000
25,672,800
26,524,000
26,524,00025,672,80025,401,0002,080,4002,080,0002,129,4004,119,6004,238,4006,681,40026,620,4002,203,0002,202,5002,201,9002,550,5002,203,7002,252,9002,008,6002,208,0002,207,5002,006,9002,006,3002,007,3002,006,6002,006,0002,005,0002,005,0002,004,0001,068,0001,068,0001,137,0001,067,0001,067,0001,166,0001,165,0001,415,0001,165,0001,171,0001,171,0001,171,0001,171,0001,171,0001,171,0001,171,0001,638,0001,638,0001,647,0001,671,000972,000972,000972,000972,000972,000972,000972,000972,000977,000980,000980,000980,000980,000980,000980,000980,000983,000983,000983,000983,000993,000993,000994,000994,000994,000995,000995,000995,000996,000996,000996,000996,000996,000996,000996,000996,0001,750,00000000
       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
1,043,058
1,036,273
1,033,988
1,039,945
0
0
0
0
1,033,812
1,731,428
1,705,737
1,709,269
1,714,896
1,250,225
1,249,638
1,249,712
1,246,240
1,258,299
1,266,861
1,265,050
1,265,799
1,516,104
1,270,730
1,272,481
1,178,741
1,196,000
1,290,000
1,210,600
1,248,000
2,178,000
2,351,900
2,284,400
2,278,000
2,300,600
2,315,300
2,294,200
2,326,300
2,560,100
2,554,800
2,369,800
2,611,500
2,563,500
2,909,800
2,551,900
2,202,500
2,558,100
2,467,500
2,503,800
2,129,900
2,502,700
2,505,600
2,080,000
0
0
0
0
00002,080,0002,505,6002,502,7002,129,9002,503,8002,467,5002,558,1002,202,5002,551,9002,909,8002,563,5002,611,5002,369,8002,554,8002,560,1002,326,3002,294,2002,315,3002,300,6002,278,0002,284,4002,351,9002,178,0001,248,0001,210,6001,290,0001,196,0001,178,7411,272,4811,270,7301,516,1041,265,7991,265,0501,266,8611,258,2991,246,2401,249,7121,249,6381,250,2251,714,8961,709,2691,705,7371,731,4281,033,81200001,039,9451,033,9881,036,2731,043,058000000000000000000000000000000000
       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
0
19,177,858
19,494,860
19,472,489
19,263,088
0
0
0
0
21,052,050
20,781,055
20,623,500
21,037,474
21,371,447
21,382,604
21,876,715
21,939,678
22,459,404
22,141,490
22,519,059
22,448,827
22,203,552
22,122,465
21,968,095
22,439,979
22,446,617
22,319,500
22,532,000
24,693,400
24,267,200
23,893,100
32,065,800
33,706,900
31,490,000
32,003,500
32,465,400
33,129,000
33,524,300
33,041,100
31,735,800
32,770,700
33,288,700
33,633,200
34,571,700
22,754,100
22,822,600
22,750,100
22,282,000
24,175,800
23,667,100
23,377,200
23,584,300
0
0
0
0
0
0000023,584,30023,377,20023,667,10024,175,80022,282,00022,750,10022,822,60022,754,10034,571,70033,633,20033,288,70032,770,70031,735,80033,041,10033,524,30033,129,00032,465,40032,003,50031,490,00033,706,90032,065,80023,893,10024,267,20024,693,40022,532,00022,319,50022,446,61722,439,97921,968,09522,122,46522,203,55222,448,82722,519,05922,141,49022,459,40421,939,67821,876,71521,382,60421,371,44721,037,47420,623,50020,781,05521,052,050000019,263,08819,472,48919,494,86019,177,858000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,674
0
0
0
0
161,288
179,502
32,916
44,878
129,148
251,637
324,920
323,073
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000323,073324,920251,637129,14844,87832,916179,502161,288000013,674000000000000000000000000000000000000
> Total Stockholder Equity
3,477,565
2,579,719
0
0
2,753,223
2,632,103
3,549,457
3,354,204
3,555,051
3,635,431
3,635,577
3,843,422
3,665,802
3,699,559
3,653,569
3,570,354
3,759,441
3,832,597
3,921,261
3,814,392
3,923,065
4,088,903
4,207,215
4,247,480
3,731,811
3,709,505
3,670,322
4,364,577
4,903,449
4,853,249
4,973,585
5,038,168
5,366,541
4,780,537
4,747,393
4,875,976
5,014,472
5,026,936
4,964,890
5,033,568
5,229,613
5,185,366
5,206,605
4,795,886
4,782,919
4,833,479
5,096,288
5,349,707
5,342,563
5,181,307
5,128,212
4,827,960
4,683,599
4,523,967
4,564,645
4,608,071
4,504,914
4,098,100
4,158,800
4,224,600
4,138,200
4,270,600
4,489,800
5,312,500
5,219,400
5,112,000
5,440,600
5,730,200
5,658,600
5,652,800
5,370,000
5,967,800
5,936,400
5,951,400
5,822,200
5,908,400
5,744,400
5,489,700
5,021,100
4,459,700
4,098,900
4,228,700
4,396,400
4,486,000
4,490,600
4,809,500
4,920,000
5,004,300
5,255,300
5,255,3005,004,3004,920,0004,809,5004,490,6004,486,0004,396,4004,228,7004,098,9004,459,7005,021,1005,489,7005,744,4005,908,4005,822,2005,951,4005,936,4005,967,8005,370,0005,652,8005,658,6005,730,2005,440,6005,112,0005,219,4005,312,5004,489,8004,270,6004,138,2004,224,6004,158,8004,098,1004,504,9144,608,0714,564,6454,523,9674,683,5994,827,9605,128,2125,181,3075,342,5635,349,7075,096,2884,833,4794,782,9194,795,8865,206,6055,185,3665,229,6135,033,5684,964,8905,026,9365,014,4724,875,9764,747,3934,780,5375,366,5415,038,1684,973,5854,853,2494,903,4494,364,5773,670,3223,709,5053,731,8114,247,4804,207,2154,088,9033,923,0653,814,3923,921,2613,832,5973,759,4413,570,3543,653,5693,699,5593,665,8023,843,4223,635,5773,635,4313,555,0513,354,2043,549,4572,632,1032,753,223002,579,7193,477,565
   Common Stock
830
830
0
0
830
1,092
1,423
1,423
1,423
1,423
1,423
1,424
1,425
1,426
1,427
1,428
1,429
1,430
1,432
1,436
1,437
1,438
1,440
1,442
1,443
1,443
1,445
4,676,177
4,781,088
1,447
1,451
1,451
1,453
1,453
1,456
1,457
1,458
1,464
1,463
1,472
1,473
1,474
1,478
1,480
1,482
1,482
1,486
1,489
1,490
1,490
1,493
1,496
1,497
1,497
1,500
1,502
1,503
1,504
1,500
1,500
1,500
1,500
1,500
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
600
700
700
700
700
600
600
600
600
600
600
600
600
600
500
5,882,500
5,882,5005006006006006006006006006006007007007007006001,6001,6001,6001,6001,6001,6001,6001,6001,6001,6001,5001,5001,5001,5001,5001,5041,5031,5021,5001,4971,4971,4961,4931,4901,4901,4891,4861,4821,4821,4801,4781,4741,4731,4721,4631,4641,4581,4571,4561,4531,4531,4511,4511,4474,781,0884,676,1771,4451,4431,4431,4421,4401,4381,4371,4361,4321,4301,4291,4281,4271,4261,4251,4241,4231,4231,4231,4231,4231,09283000830830
   Retained Earnings 
1,387,550
490,204
0
0
688,368
248,721
343,099
428,350
493,266
569,605
674,208
790,827
880,338
1,006,910
1,158,973
1,297,249
1,435,984
1,676,171
1,837,623
1,989,405
2,162,450
2,269,107
2,438,904
2,612,291
2,484,399
2,650,371
2,714,463
2,933,131
3,060,160
3,054,466
3,194,101
3,340,900
3,465,332
3,264,025
3,389,644
3,537,946
3,596,751
3,742,479
3,734,103
3,883,865
3,992,869
4,354,963
4,428,576
4,375,378
4,396,613
4,406,649
4,512,807
4,585,635
4,682,817
4,625,540
4,579,215
4,479,541
4,437,561
4,405,418
4,339,405
4,280,817
4,176,808
4,003,498
4,010,500
3,987,700
5,414,600
4,036,600
4,438,100
5,450,400
5,317,100
5,267,400
5,337,200
5,401,500
5,253,400
5,241,300
5,281,600
5,398,900
5,278,200
5,241,600
5,317,700
5,304,400
5,828,500
5,639,700
5,506,400
3,774,200
5,183,800
5,214,900
5,295,900
5,408,700
5,541,600
4,028,200
4,194,200
4,309,700
4,321,500
4,321,5004,309,7004,194,2004,028,2005,541,6005,408,7005,295,9005,214,9005,183,8003,774,2005,506,4005,639,7005,828,5005,304,4005,317,7005,241,6005,278,2005,398,9005,281,6005,241,3005,253,4005,401,5005,337,2005,267,4005,317,1005,450,4004,438,1004,036,6005,414,6003,987,7004,010,5004,003,4984,176,8084,280,8174,339,4054,405,4184,437,5614,479,5414,579,2154,625,5404,682,8174,585,6354,512,8074,406,6494,396,6134,375,3784,428,5764,354,9633,992,8693,883,8653,734,1033,742,4793,596,7513,537,9463,389,6443,264,0253,465,3323,340,9003,194,1013,054,4663,060,1602,933,1312,714,4632,650,3712,484,3992,612,2912,438,9042,269,1072,162,4501,989,4051,837,6231,676,1711,435,9841,297,2491,158,9731,006,910880,338790,827674,208569,605493,266428,350343,099248,721688,36800490,2041,387,550
   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
0
2,993,957
2,997,130
3,003,524
3,016,300
0
0
0
0
3,052,454
3,051,639
3,059,228
3,075,444
3,087,533
3,095,561
3,104,104
3,117,645
3,131,274
3,135,397
3,126,772
3,138,801
3,148,409
3,152,977
3,150,911
3,168,267
3,175,867
3,173,500
3,172,400
3,186,800
3,197,900
3,478,800
4,459,700
4,478,800
4,495,600
4,496,000
4,509,200
4,524,500
4,537,700
4,540,600
4,550,400
4,568,200
1,956,800
1,804,300
1,786,200
1,731,300
1,695,000
1,652,100
1,629,900
1,627,100
1,637,800
1,642,200
1,653,700
1,673,100
0
0
0
0
00001,673,1001,653,7001,642,2001,637,8001,627,1001,629,9001,652,1001,695,0001,731,3001,786,2001,804,3001,956,8004,568,2004,550,4004,540,6004,537,7004,524,5004,509,2004,496,0004,495,6004,478,8004,459,7003,478,8003,197,9003,186,8003,172,4003,173,5003,175,8673,168,2673,150,9113,152,9773,148,4093,138,8013,126,7723,135,3973,131,2743,117,6453,104,1043,095,5613,087,5333,075,4443,059,2283,051,6393,052,45400003,016,3003,003,5242,997,1302,993,957000000000000000000000000000000000
   Treasury Stock00000-122,800-122,800-122,800-122,800-122,800-122,800-122,800-122,800-122,800-122,800-267,400-5,420,500-5,350,400-5,324,600-5,267,300-5,158,500-5,093,100-5,043,000-4,992,400-4,943,300-4,860,100-4,860,100-4,860,100-4,721,100-4,686,900-4,575,300-4,470,551-4,288,633-4,052,971-3,859,616-3,601,162-3,526,929-3,500,397-3,398,172-3,316,511-3,214,963-3,177,755-3,119,180-3,098,241-3,005,723-2,900,785-2,726,628-2,700,061-2,666,709-2,556,866-2,396,708-2,297,351-2,124,449-2,048,224-1,937,859-1,764,422-1,600,631-1,555,765-1,340,656-1,231,472-1,231,472-1,199,523-1,199,523-1,199,523-1,199,523-1,140,523-1,140,523-1,140,523-1,140,523-1,021,636-905,420-827,960-728,516-573,407-466,086-408,605-332,011-187,476-88,759-64,236-36,743-1,706-1,265000000
   Other Stockholders Equity 
0
0
0
0
0
2,063,763
-21,370,825
2,788,734
2,753,697
2,726,240
2,679,257
2,627,462
2,496,850
2,471,724
2,391,609
2,288,514
2,140,718
2,066,932
1,971,056
1,849,607
1,740,504
1,764,447
1,761,208
1,760,355
1,710,607
1,728,637
1,728,582
-2,941,291
-3,068,320
1,731,411
1,623,995
1,409,506
1,376,925
1,229,535
1,059,271
955,300
891,851
728,126
632,108
471,799
376,412
-1,474
-1,478
-1,480
-1,482
-10,708
-23,619
-73,651
-97,318
-185,237
-262,775
-373,625
-388,128
-452,753
-706,639
-902,060
-1,120,366
-1,294,684
-1,401,800
-1,514,500
-1,534,300
-1,662,200
-4,400
-4,500
-4,500
-4,500
-4,500
-4,500
-4,500
-4,500
-4,500
-4,500
-4,500
-3,500
-700
-700
-700
-700
-600
1,507,100
-600
-600
-600
-922,700
-600
1,545,700
1,536,400
1,546,800
-4,321,500
-4,321,5001,546,8001,536,4001,545,700-600-922,700-600-600-6001,507,100-600-700-700-700-700-3,500-4,500-4,500-4,500-4,500-4,500-4,500-4,500-4,500-4,500-4,500-4,400-1,662,200-1,534,300-1,514,500-1,401,800-1,294,684-1,120,366-902,060-706,639-452,753-388,128-373,625-262,775-185,237-97,318-73,651-23,619-10,708-1,482-1,480-1,478-1,474376,412471,799632,108728,126891,851955,3001,059,2711,229,5351,376,9251,409,5061,623,9951,731,411-3,068,320-2,941,2911,728,5821,728,6371,710,6071,760,3551,761,2081,764,4471,740,5041,849,6071,971,0562,066,9322,140,7182,288,5142,391,6092,471,7242,496,8502,627,4622,679,2572,726,2402,753,6972,788,734-21,370,8252,063,76300000



5.4. Balance Sheets

Currency in USD. All numbers in thousands.