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

Arthur J Gallagher & Co
Buy, Hold or Sell?

Let's analyze Arthur J Gallagher & Co together

I guess you are interested in Arthur J Gallagher & Co. 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 Arthur J Gallagher & Co. 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 Arthur J Gallagher & Co

I send you an email if I find something interesting about Arthur J Gallagher & Co.

1. Quick Overview

1.1. Quick analysis of Arthur J Gallagher & Co (30 sec.)










1.2. What can you expect buying and holding a share of Arthur J Gallagher & Co? (30 sec.)

How much money do you get?

How much money do you get?
$2.31
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$54.53
Expected worth in 1 year
$61.33
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
$9.11
Return On Investment
3.0%

For what price can you sell your share?

Current Price per Share
$307.96
Expected price per share
$289.80 - $
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Arthur J Gallagher & Co (5 min.)




Live pricePrice per Share (EOD)
$307.96
Intrinsic Value Per Share
$97.22 - $199.54
Total Value Per Share
$151.75 - $254.07

2.2. Growth of Arthur J Gallagher & Co (5 min.)




Is Arthur J Gallagher & Co growing?

Current yearPrevious yearGrowGrow %
How rich?$12.2b$9.9b$1.4b13.0%

How much money is Arthur J Gallagher & Co making?

Current yearPrevious yearGrowGrow %
Making money$293m$284.3m$8.7m3.0%
Net Profit Margin9.8%11.4%--

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

2.3. Financial Health of Arthur J Gallagher & Co (5 min.)




2.4. Comparing to competitors in the Insurance Brokers industry (5 min.)




  Industry Rankings (Insurance Brokers)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Arthur J Gallagher & Co?

Welcome investor! Arthur J Gallagher & Co's management wants to use your money to grow the business. In return you get a share of Arthur J Gallagher & Co.

First you should know what it really means to hold a share of Arthur J Gallagher & Co. And how you can make/lose money.

Speculation

The Price per Share of Arthur J Gallagher & Co is $307.96. 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 Arthur J Gallagher & Co.
  • 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 Arthur J Gallagher & Co, 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 $54.53. Based on the TTM, the Book Value Change Per Share is $1.70 per quarter. Based on the YOY, the Book Value Change Per Share is $2.10 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 $0.58 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Arthur J Gallagher & Co.

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 Eps1.400.5%1.320.4%1.290.4%1.160.4%0.860.3%
Usd Book Value Change Per Share2.490.8%1.700.6%2.100.7%1.610.5%0.990.3%
Usd Dividend Per Share0.590.2%0.580.2%0.530.2%0.480.2%0.400.1%
Usd Total Gains Per Share3.081.0%2.280.7%2.630.9%2.090.7%1.390.5%
Usd Price Per Share281.37-253.90-206.84-171.93-115.82-
Price to Earnings Ratio50.38--64.74-48.49-19.30-27.18-
Price-to-Total Gains Ratio91.32-118.08-128.18-29.16-182.65-
Price to Book Ratio5.16-4.90-4.54-4.30-3.74-
Price-to-Total Gains Ratio91.32-118.08-128.18-29.16-182.65-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share307.96
Number of shares3
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.580.48
Usd Book Value Change Per Share1.701.61
Usd Total Gains Per Share2.282.09
Gains per Quarter (3 shares)6.836.27
Gains per Year (3 shares)27.3325.06
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
17201761915
2144144123940
3216171175865
4288298237790
5351021252996115
64212215235116140
74814317940135165
85516320646154190
96218423352174215
106920426058193240

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share3.01.00.075.0%11.01.00.091.7%19.01.00.095.0%39.01.00.097.5%137.02.00.098.6%
Book Value Change Per Share4.00.00.0100.0%10.02.00.083.3%17.03.00.085.0%26.014.00.065.0%109.030.00.078.4%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%139.00.00.0100.0%
Total Gains per Share4.00.00.0100.0%10.02.00.083.3%17.03.00.085.0%36.04.00.090.0%127.012.00.091.4%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Arthur J Gallagher & Co 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--2.4931.701+47%2.102+19%1.607+55%0.992+151%
Book Value Per Share--54.53151.739+5%45.527+20%39.177+39%28.855+89%
Current Ratio--1.0591.045+1%1.046+1%1.085-2%1.065-1%
Debt To Asset Ratio--0.7870.802-2%0.7890%0.762+3%0.726+8%
Debt To Equity Ratio--3.6964.079-9%3.786-2%3.327+11%2.812+31%
Dividend Per Share--0.5880.577+2%0.526+12%0.481+22%0.401+46%
Eps--1.3961.315+6%1.294+8%1.161+20%0.864+62%
Free Cash Flow Per Share--4.0112.694+49%1.533+162%2.060+95%1.387+189%
Free Cash Flow To Equity Per Share--6.7394.433+52%3.402+98%3.219+109%2.047+229%
Gross Profit Margin--1.000-5.433+643%1.0000%-0.287+129%0.357+180%
Intrinsic Value_10Y_max--199.541--------
Intrinsic Value_10Y_min--97.218--------
Intrinsic Value_1Y_max--10.747--------
Intrinsic Value_1Y_min--6.301--------
Intrinsic Value_3Y_max--39.338--------
Intrinsic Value_3Y_min--22.024--------
Intrinsic Value_5Y_max--76.427--------
Intrinsic Value_5Y_min--41.016--------
Market Cap67580590160.000+7%62998743000.00056414209620.000+12%45432626830.000+39%37876220555.000+66%25490164361.000+147%
Net Profit Margin--0.1110.098+14%0.114-2%0.112-1%0.095+17%
Operating Margin--0.1710.186-8%0.208-18%0.177-3%0.135+26%
Operating Ratio--0.8290.685+21%0.793+4%0.799+4%0.855-3%
Pb Ratio5.647+9%5.1604.900+5%4.538+14%4.302+20%3.743+38%
Pe Ratio55.144+9%50.383-64.741+228%48.495+4%19.298+161%27.181+85%
Price Per Share307.960+9%281.370253.900+11%206.838+36%171.925+64%115.820+143%
Price To Free Cash Flow Ratio19.196+9%17.53954.906-68%-37.798+316%16.415+7%-129.939+841%
Price To Total Gains Ratio99.951+9%91.321118.077-23%128.180-29%29.163+213%182.647-50%
Quick Ratio--0.1710.152+13%0.307-44%0.563-70%0.720-76%
Return On Assets--0.0050.005+13%0.006-8%0.007-24%0.008-33%
Return On Equity--0.0260.025+2%0.028-10%0.031-16%0.030-16%
Total Gains Per Share--3.0812.278+35%2.628+17%2.088+48%1.394+121%
Usd Book Value--12209600000.00011492100000.000+6%9999625000.000+22%8626780000.000+42%6346742500.000+92%
Usd Book Value Change Per Share--2.4931.701+47%2.102+19%1.607+55%0.992+151%
Usd Book Value Per Share--54.53151.739+5%45.527+20%39.177+39%28.855+89%
Usd Dividend Per Share--0.5880.577+2%0.526+12%0.481+22%0.401+46%
Usd Eps--1.3961.315+6%1.294+8%1.161+20%0.864+62%
Usd Free Cash Flow--898000000.000598225000.000+50%337125000.000+166%453690000.000+98%305152500.000+194%
Usd Free Cash Flow Per Share--4.0112.694+49%1.533+162%2.060+95%1.387+189%
Usd Free Cash Flow To Equity Per Share--6.7394.433+52%3.402+98%3.219+109%2.047+229%
Usd Market Cap67580590160.000+7%62998743000.00056414209620.000+12%45432626830.000+39%37876220555.000+66%25490164361.000+147%
Usd Price Per Share307.960+9%281.370253.900+11%206.838+36%171.925+64%115.820+143%
Usd Profit--312600000.000293050000.000+7%284300000.000+10%255610000.000+22%190045000.000+64%
Usd Revenue--2806800000.0002799675000.000+0%2417050000.000+16%2216150000.000+27%1877987500.000+49%
Usd Total Gains Per Share--3.0812.278+35%2.628+17%2.088+48%1.394+121%
 EOD+4 -4MRQTTM+30 -6YOY+24 -115Y+23 -1310Y+25 -11

3.3 Fundamental Score

Let's check the fundamental score of Arthur J Gallagher & Co based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1555.144
Price to Book Ratio (EOD)Between0-15.647
Net Profit Margin (MRQ)Greater than00.111
Operating Margin (MRQ)Greater than00.171
Quick Ratio (MRQ)Greater than10.171
Current Ratio (MRQ)Greater than11.059
Debt to Asset Ratio (MRQ)Less than10.787
Debt to Equity Ratio (MRQ)Less than13.696
Return on Equity (MRQ)Greater than0.150.026
Return on Assets (MRQ)Greater than0.050.005
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Arthur J Gallagher & Co based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5062.267
Ma 20Greater thanMa 50297.961
Ma 50Greater thanMa 100290.738
Ma 100Greater thanMa 200287.905
OpenGreater thanClose312.510
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About Arthur J Gallagher & Co

Arthur J. Gallagher & Co., together with its subsidiaries, provides insurance and reinsurance brokerage, consulting, and third-party property/casualty claims settlement and administration services to entities and individuals worldwide. It operates in Brokerage and Risk Management segments. The Brokerage segment offers retail and wholesale insurance and reinsurance brokerage services; assists retail brokers and other non-affiliated brokers in the placement of specialized and hard-to-place insurance; and acts as a brokerage wholesaler, managing general agent, and managing general underwriter for distributing specialized insurance coverages to underwriting enterprises. This segment performs activities, including marketing, underwriting, issuing policies, collecting premiums, appointing and supervising other agents, paying claims, and negotiating reinsurance; and offers services in the areas of insurance and reinsurance placement, risk of loss management, and management of employer sponsored benefit programs. The Risk Management segment provides contract claim settlement and administration services; and claims management, loss control consulting, and insurance property appraisal services. The company offers its services through a network of correspondent brokers and consultants. It serves commercial, industrial, public, religious, and nonprofit entities, as well as underwriting enterprises. Arthur J. Gallagher & Co. was founded in 1927 and is headquartered in Rolling Meadows, Illinois.

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

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 efficient.
The company is efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is fair priced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is overpriced.
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 Arthur J Gallagher & Co earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Arthur J Gallagher & Co to the Insurance Brokers industry mean.
  • A Net Profit Margin of 11.1% means that $0.11 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Arthur J Gallagher & Co:

  • The MRQ is 11.1%. The company is making a huge profit. +2
  • The TTM is 9.8%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ11.1%TTM9.8%+1.4%
TTM9.8%YOY11.4%-1.6%
TTM9.8%5Y11.2%-1.5%
5Y11.2%10Y9.5%+1.7%
Compared to industry (Insurance Brokers)
PeriodCompanyIndustry (mean)+/- 
MRQ11.1%9.3%+1.8%
TTM9.8%6.6%+3.2%
YOY11.4%8.9%+2.5%
5Y11.2%6.5%+4.7%
10Y9.5%7.9%+1.6%
4.3.1.2. Return on Assets

Shows how efficient Arthur J Gallagher & Co is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Arthur J Gallagher & Co to the Insurance Brokers industry mean.
  • 0.5% Return on Assets means that Arthur J Gallagher & Co generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Arthur J Gallagher & Co:

  • The MRQ is 0.5%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.5%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.5%TTM0.5%+0.1%
TTM0.5%YOY0.6%-0.1%
TTM0.5%5Y0.7%-0.2%
5Y0.7%10Y0.8%-0.1%
Compared to industry (Insurance Brokers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5%1.1%-0.6%
TTM0.5%1.2%-0.7%
YOY0.6%1.3%-0.7%
5Y0.7%0.7%+0.0%
10Y0.8%1.4%-0.6%
4.3.1.3. Return on Equity

Shows how efficient Arthur J Gallagher & Co is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Arthur J Gallagher & Co to the Insurance Brokers industry mean.
  • 2.6% Return on Equity means Arthur J Gallagher & Co generated $0.03 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Arthur J Gallagher & Co:

  • The MRQ is 2.6%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.5%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.6%TTM2.5%+0.0%
TTM2.5%YOY2.8%-0.3%
TTM2.5%5Y3.1%-0.5%
5Y3.1%10Y3.0%+0.0%
Compared to industry (Insurance Brokers)
PeriodCompanyIndustry (mean)+/- 
MRQ2.6%5.5%-2.9%
TTM2.5%4.4%-1.9%
YOY2.8%3.1%-0.3%
5Y3.1%3.1%0.0%
10Y3.0%3.8%-0.8%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Arthur J Gallagher & Co.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Arthur J Gallagher & Co is operating .

  • Measures how much profit Arthur J Gallagher & Co 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 Arthur J Gallagher & Co to the Insurance Brokers industry mean.
  • An Operating Margin of 17.1% means the company generated $0.17  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Arthur J Gallagher & Co:

  • The MRQ is 17.1%. The company is operating efficient. +1
  • The TTM is 18.6%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ17.1%TTM18.6%-1.5%
TTM18.6%YOY20.8%-2.2%
TTM18.6%5Y17.7%+0.9%
5Y17.7%10Y13.5%+4.2%
Compared to industry (Insurance Brokers)
PeriodCompanyIndustry (mean)+/- 
MRQ17.1%6.6%+10.5%
TTM18.6%8.6%+10.0%
YOY20.8%10.1%+10.7%
5Y17.7%8.5%+9.2%
10Y13.5%10.4%+3.1%
4.3.2.2. Operating Ratio

Measures how efficient Arthur J Gallagher & Co is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Insurance Brokers industry mean).
  • An Operation Ratio of 0.83 means that the operating costs are $0.83 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Arthur J Gallagher & Co:

  • The MRQ is 0.829. The company is less efficient in keeping operating costs low.
  • The TTM is 0.685. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.829TTM0.685+0.144
TTM0.685YOY0.793-0.108
TTM0.6855Y0.799-0.114
5Y0.79910Y0.855-0.056
Compared to industry (Insurance Brokers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8290.970-0.141
TTM0.6850.960-0.275
YOY0.7930.966-0.173
5Y0.7990.951-0.152
10Y0.8550.982-0.127
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Arthur J Gallagher & Co.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Arthur J Gallagher & Co is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Insurance Brokers industry mean).
  • A Current Ratio of 1.06 means the company has $1.06 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Arthur J Gallagher & Co:

  • The MRQ is 1.059. The company is just able to pay all its short-term debts.
  • The TTM is 1.045. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.059TTM1.045+0.014
TTM1.045YOY1.046-0.001
TTM1.0455Y1.085-0.040
5Y1.08510Y1.065+0.019
Compared to industry (Insurance Brokers)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0591.472-0.413
TTM1.0451.472-0.427
YOY1.0461.347-0.301
5Y1.0851.412-0.327
10Y1.0651.499-0.434
4.4.3.2. Quick Ratio

Measures if Arthur J Gallagher & Co is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Arthur J Gallagher & Co to the Insurance Brokers industry mean.
  • A Quick Ratio of 0.17 means the company can pay off $0.17 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Arthur J Gallagher & Co:

  • The MRQ is 0.171. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.152. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.171TTM0.152+0.019
TTM0.152YOY0.307-0.155
TTM0.1525Y0.563-0.411
5Y0.56310Y0.720-0.157
Compared to industry (Insurance Brokers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1711.155-0.984
TTM0.1521.109-0.957
YOY0.3071.169-0.862
5Y0.5631.149-0.586
10Y0.7201.262-0.542
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Arthur J Gallagher & Co.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Arthur J Gallagher & Co assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Arthur J Gallagher & Co to Insurance Brokers industry mean.
  • A Debt to Asset Ratio of 0.79 means that Arthur J Gallagher & Co assets are financed with 78.7% credit (debt) and the remaining percentage (100% - 78.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Arthur J Gallagher & Co:

  • The MRQ is 0.787. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.802. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.787TTM0.802-0.015
TTM0.802YOY0.789+0.013
TTM0.8025Y0.762+0.040
5Y0.76210Y0.726+0.036
Compared to industry (Insurance Brokers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7870.616+0.171
TTM0.8020.616+0.186
YOY0.7890.649+0.140
5Y0.7620.607+0.155
10Y0.7260.582+0.144
4.5.4.2. Debt to Equity Ratio

Measures if Arthur J Gallagher & Co is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Arthur J Gallagher & Co to the Insurance Brokers industry mean.
  • A Debt to Equity ratio of 369.6% means that company has $3.70 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Arthur J Gallagher & Co:

  • The MRQ is 3.696. The company is unable to pay all its debts with equity. -1
  • The TTM is 4.079. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ3.696TTM4.079-0.383
TTM4.079YOY3.786+0.293
TTM4.0795Y3.327+0.752
5Y3.32710Y2.812+0.515
Compared to industry (Insurance Brokers)
PeriodCompanyIndustry (mean)+/- 
MRQ3.6961.564+2.132
TTM4.0791.564+2.515
YOY3.7861.816+1.970
5Y3.3271.568+1.759
10Y2.8122.009+0.803
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 Arthur J Gallagher & Co generates.

  • Above 15 is considered overpriced but always compare Arthur J Gallagher & Co to the Insurance Brokers industry mean.
  • A PE ratio of 50.38 means the investor is paying $50.38 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Arthur J Gallagher & Co:

  • The EOD is 55.144. Based on the earnings, the company is expensive. -2
  • The MRQ is 50.383. Based on the earnings, the company is expensive. -2
  • The TTM is -64.741. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD55.144MRQ50.383+4.761
MRQ50.383TTM-64.741+115.124
TTM-64.741YOY48.495-113.236
TTM-64.7415Y19.298-84.039
5Y19.29810Y27.181-7.883
Compared to industry (Insurance Brokers)
PeriodCompanyIndustry (mean)+/- 
EOD55.14416.017+39.127
MRQ50.38316.037+34.346
TTM-64.74121.022-85.763
YOY48.49512.804+35.691
5Y19.29819.2980.000
10Y27.18118.782+8.399
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 Arthur J Gallagher & Co:

  • The EOD is 19.196. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 17.539. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 54.906. Based on how much money comes from the company's main activities, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD19.196MRQ17.539+1.657
MRQ17.539TTM54.906-37.368
TTM54.906YOY-37.798+92.705
TTM54.9065Y16.415+38.492
5Y16.41510Y-129.939+146.354
Compared to industry (Insurance Brokers)
PeriodCompanyIndustry (mean)+/- 
EOD19.19612.238+6.958
MRQ17.53913.726+3.813
TTM54.90610.795+44.111
YOY-37.7982.066-39.864
5Y16.4159.067+7.348
10Y-129.9397.664-137.603
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 Arthur J Gallagher & Co is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Insurance Brokers industry mean).
  • A PB ratio of 5.16 means the investor is paying $5.16 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Arthur J Gallagher & Co:

  • The EOD is 5.647. Based on the equity, the company is overpriced. -1
  • The MRQ is 5.160. Based on the equity, the company is overpriced. -1
  • The TTM is 4.900. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD5.647MRQ5.160+0.488
MRQ5.160TTM4.900+0.260
TTM4.900YOY4.538+0.362
TTM4.9005Y4.302+0.598
5Y4.30210Y3.743+0.559
Compared to industry (Insurance Brokers)
PeriodCompanyIndustry (mean)+/- 
EOD5.6472.382+3.265
MRQ5.1602.434+2.726
TTM4.9002.112+2.788
YOY4.5382.347+2.191
5Y4.3022.384+1.918
10Y3.7432.242+1.501
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 Arthur J Gallagher & Co.

4.8.1. Institutions holding Arthur J Gallagher & Co

Institutions are holding 87.922% of the shares of Arthur J Gallagher & Co.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Vanguard Group Inc11.67910.1277256293242138060.8412
2024-06-30BlackRock Inc7.85050.101117227693-51642-0.2989
2024-06-30Morgan Stanley - Brokerage Accounts6.41260.141214072156154554412.3381
2024-06-30FMR Inc5.34320.194611725344162446916.0825
2024-06-30Capital Research & Mgmt Co - Division 34.64490.544210192975-857966-7.7637
2024-06-30State Street Corp4.04850.10078884351-36881-0.4134
2024-06-30Capital World Investors2.64530.2455580508497302420.1368
2024-06-30NORGES BANK2.64380.22485801745-16096-0.2767
2024-06-30Geode Capital Management, LLC2.46590.122954112991693213.2301
2024-06-30JPMorgan Chase & Co2.14370.100247041551686443.7183
2024-06-30Massachusetts Financial Services Company1.28230.22432813862-135457-4.5928
2024-06-30Brown Advisory Holdings Inc1.25240.9316274825242543018.3152
2024-06-30WCM Investment Management1.18661.60122604048-20399-0.7773
2024-06-30Baillie Gifford & Co Limited.1.13430.50292489266-64765-2.5358
2024-06-30Amvescap Plc.0.96540.11622118552-161769-7.0941
2024-06-30Northern Trust Corp0.89330.08571960394394402.0531
2024-06-30Mitsubishi UFJ Asset Management Co.,Ltd0.87570.6074192163535376822.5636
2024-06-30Charles Schwab Investment Management Inc0.84520.0916185467895340.5167
2024-06-30Legal & General Group PLC0.74780.09531640938428412.6808
2024-06-30Brown Brothers Harriman & Co0.66722.85841464153-27623-1.8517
Total 59.72779.0175131069904+4193223+3.2%

4.9.2. Funds holding Arthur J Gallagher & Co

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Total Stock Mkt Idx Inv3.16660.11146948947318730.4608
2024-09-30Vanguard Institutional 500 Index Trust2.61510.12625738826222140.3886
2024-09-30Vanguard Mid Cap Index Institutional2.11440.74444640035-35625-0.7619
2024-09-30Capital Group Wash Mutual Invtrs Comp1.71450.550137623372525027.1941
2024-09-30American Funds Washington Mutual A1.71450.550137623372525027.1941
2024-09-30American Funds American Balanced A1.26870.3296278402900
2024-09-30Fidelity 500 Index1.22740.1264269341015290.0568
2024-10-31SPDR® S&P 500® ETF Trust1.21710.12772670956139320.5243
2024-10-31iShares Core S&P 500 ETF1.11130.1274243861137410.1536
2024-06-30Morgan Stanley Glbl Franchise1.02272.7066224427446255625.9612
2024-06-30MS INVF Global Brands A0.96962.5564212771239613022.8768
2024-09-30American Funds New Perspective A0.95680.4046209970600
2024-09-30Capital Group New Perspective Comp0.95680.4046209970600
2024-09-30American Funds Invmt Co of Amer A0.91890.37132016507-414445-17.0487
2024-09-30Capital Group Investment Co of Amer Comp0.91890.37132016507-414445-17.0487
2024-09-30Vanguard Value Index Inv0.84420.28151852543416802.3017
2024-09-30Fidelity Magellan0.73891.257716214937000.0432
2024-09-30Vanguard Mid-Cap Value ETF0.68491.3635150289328450.1897
2024-10-31The Financial Select Sector SPDR® ETF0.68430.95391501711-7660-0.5075
2024-09-30Vanguard Institutional Index I0.63450.12641392432-10736-0.7651
Total 25.480113.591155914972+599293+1.1%

5.3. Insider Transactions

Insiders are holding 1.118% of the shares of Arthur J Gallagher & Co.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-10-28Douglas K HowellSELL7000284.7
2024-10-28Christopher E MeadSELL2800287
2024-09-19Douglas K HowellSELL7000284.68
2024-09-13Michael Robert PeschSELL7100296.2
2024-08-08Thomas Joseph GallagherSELL15000282.96
2024-08-01Douglas K HowellSELL8710285.07
2024-07-30Walter D BaySELL6335284.06
2024-06-18Scott R HudsonSELL10000263.45
2024-06-18Walter D BaySELL8303262.74
2024-05-22David S JohnsonSELL850257.84
2024-05-20Walter D BaySELL800257.24
2024-05-17Douglas K HowellSELL5100257.04
2024-05-17Walter D BaySELL8717257
2024-05-16Richard C CarySELL3395254
2024-05-10Douglas K HowellSELL16000248.41
2024-03-18Joel D CavanessSELL1207255.2
2024-03-12Scott R HudsonSELL15000255.06
2024-02-08Thomas Joseph GallagherSELL12309237.65
2024-02-06David S JohnsonSELL500234.04
2023-12-19Douglas K HowellSELL15000226.59
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets57,242,700
Total Liabilities45,033,100
Total Stockholder Equity12,184,000
 As reported
Total Liabilities 45,033,100
Total Stockholder Equity+ 12,184,000
Total Assets = 57,242,700

Assets

Total Assets57,242,700
Total Current Assets37,282,700
Long-term Assets19,960,000
Total Current Assets
Cash And Cash Equivalents 2,022,400
Short-term Investments 20,100
Net Receivables 3,988,800
Other Current Assets 31,271,500
Total Current Assets  (as reported)37,282,700
Total Current Assets  (calculated)37,302,800
+/- 20,100
Long-term Assets
Property Plant Equipment 1,034,800
Goodwill 12,193,400
Intangible Assets 4,353,200
Long-term Assets Other 1,361,800
Long-term Assets  (as reported)19,960,000
Long-term Assets  (calculated)18,943,200
+/- 1,016,800

Liabilities & Shareholders' Equity

Total Current Liabilities35,199,500
Long-term Liabilities9,833,600
Total Stockholder Equity12,184,000
Total Current Liabilities
Short-term Debt 459,900
Short Long Term Debt 459,900
Other Current Liabilities 34,058,800
Total Current Liabilities  (as reported)35,199,500
Total Current Liabilities  (calculated)34,978,600
+/- 220,900
Long-term Liabilities
Long term Debt 7,791,900
Capital Lease Obligations 326,200
Long-term Liabilities Other 1,650,200
Long-term Liabilities  (as reported)9,833,600
Long-term Liabilities  (calculated)9,768,300
+/- 65,300
Total Stockholder Equity
Common Stock219,400
Retained Earnings 4,860,600
Accumulated Other Comprehensive Income -593,400
Other Stockholders Equity 7,697,400
Total Stockholder Equity (as reported)12,184,000
Total Stockholder Equity (calculated)12,184,000
+/-0
Other
Capital Stock219,400
Cash and Short Term Investments 2,022,400
Common Stock Shares Outstanding 223,900
Current Deferred Revenue680,800
Liabilities and Stockholders Equity 57,242,700
Net Debt 6,555,600
Net Invested Capital 20,435,800
Net Working Capital 2,083,200
Property Plant and Equipment Gross 1,034,800
Short Long Term Debt Total 8,578,000



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total Assets 
0
147,400
0
0
0
229,400
0
0
0
253,900
0
0
0
276,600
0
0
0
293,900
290,600
318,000
318,500
319,700
285,700
360,200
364,000
376,300
355,000
399,300
405,200
401,100
409,200
457,100
457,500
463,500
433,000
472,400
470,000
451,100
438,900
487,100
494,200
495,600
475,800
497,700
561,500
590,400
536,500
606,800
592,100
641,800
630,600
706,300
721,000
746,000
720,400
808,200
821,300
884,100
848,551
928,751
938,122
1,062,298
1,026,395
1,215,239
1,165,910
1,471,823
2,172,612
2,448,529
2,350,570
2,463,574
2,492,000
2,644,300
2,695,100
2,901,600
2,873,000
3,218,200
3,085,000
3,237,900
3,227,700
3,444,400
3,385,800
3,389,500
3,135,100
3,638,300
3,415,100
3,420,100
3,391,700
3,701,700
3,570,900
3,556,800
3,340,900
3,509,500
3,197,200
3,271,300
3,108,600
3,652,500
3,241,100
3,250,300
3,232,100
3,555,800
3,460,700
3,596,000
3,691,100
4,581,900
4,247,200
4,483,500
4,602,700
5,133,600
5,009,300
5,352,300
5,225,100
5,562,100
5,970,200
6,860,500
7,275,600
10,019,300
9,988,000
10,010,000
9,730,900
10,716,100
10,510,400
10,913,800
10,712,600
11,384,300
11,200,300
11,489,600
11,780,600
12,569,600
12,810,400
12,897,400
16,127,500
16,230,500
16,114,700
16,334,000
18,631,400
19,200,300
19,173,800
19,634,800
20,836,500
21,306,200
21,814,900
22,331,400
24,414,500
27,817,200
26,915,800
33,345,000
43,161,500
39,990,400
38,667,800
38,907,800
45,094,400
54,365,200
53,203,900
51,615,800
60,975,900
63,007,700
57,242,700
57,242,70063,007,70060,975,90051,615,80053,203,90054,365,20045,094,40038,907,80038,667,80039,990,40043,161,50033,345,00026,915,80027,817,20024,414,50022,331,40021,814,90021,306,20020,836,50019,634,80019,173,80019,200,30018,631,40016,334,00016,114,70016,230,50016,127,50012,897,40012,810,40012,569,60011,780,60011,489,60011,200,30011,384,30010,712,60010,913,80010,510,40010,716,1009,730,90010,010,0009,988,00010,019,3007,275,6006,860,5005,970,2005,562,1005,225,1005,352,3005,009,3005,133,6004,602,7004,483,5004,247,2004,581,9003,691,1003,596,0003,460,7003,555,8003,232,1003,250,3003,241,1003,652,5003,108,6003,271,3003,197,2003,509,5003,340,9003,556,8003,570,9003,701,7003,391,7003,420,1003,415,1003,638,3003,135,1003,389,5003,385,8003,444,4003,227,7003,237,9003,085,0003,218,2002,873,0002,901,6002,695,1002,644,3002,492,0002,463,5742,350,5702,448,5292,172,6121,471,8231,165,9101,215,2391,026,3951,062,298938,122928,751848,551884,100821,300808,200720,400746,000721,000706,300630,600641,800592,100606,800536,500590,400561,500497,700475,800495,600494,200487,100438,900451,100470,000472,400433,000463,500457,500457,100409,200401,100405,200399,300355,000376,300364,000360,200285,700319,700318,500318,000290,600293,900000276,600000253,900000229,400000147,4000
   > Total Current Assets 
0
98,100
0
0
0
163,200
0
0
0
171,700
0
0
0
192,100
0
0
0
0
0
0
0
0
0
0
0
0
0
273,600
275,400
273,900
266,400
360,900
363,600
363,700
335,500
377,800
373,900
351,100
336,900
382,600
389,300
381,700
363,200
386,100
439,500
463,900
404,300
471,000
446,600
468,800
444,200
518,700
519,900
531,000
499,900
578,500
586,200
642,800
604,696
674,968
654,812
777,722
707,623
881,816
849,202
1,024,266
1,576,991
1,745,886
1,690,678
1,773,610
1,805,000
1,952,000
1,975,600
2,107,900
2,049,300
2,343,400
2,181,800
2,227,800
2,217,000
2,475,900
2,419,800
2,401,800
2,130,100
2,599,800
2,337,900
2,376,200
2,268,900
2,545,100
2,370,100
2,275,800
2,020,800
2,132,800
1,743,800
1,702,000
1,444,500
1,980,700
1,565,600
1,540,000
1,521,900
1,823,600
1,689,900
1,726,000
1,749,800
2,416,000
2,088,700
2,199,400
2,225,000
2,631,800
2,324,900
2,429,500
2,301,400
2,602,600
2,546,700
2,875,600
3,198,000
4,440,300
3,972,400
3,811,200
3,594,800
4,261,400
4,020,100
4,335,800
3,939,500
4,485,600
4,213,700
4,416,100
4,483,200
5,107,200
5,087,400
5,170,600
8,533,300
8,365,000
8,084,000
8,118,700
9,669,500
9,547,400
9,328,600
9,117,500
10,527,200
10,760,400
11,200,300
11,124,200
12,667,500
15,939,300
15,138,300
17,670,400
27,519,300
24,744,400
23,796,600
22,834,600
28,778,000
36,845,700
35,937,700
32,116,100
41,479,500
43,313,500
37,282,700
37,282,70043,313,50041,479,50032,116,10035,937,70036,845,70028,778,00022,834,60023,796,60024,744,40027,519,30017,670,40015,138,30015,939,30012,667,50011,124,20011,200,30010,760,40010,527,2009,117,5009,328,6009,547,4009,669,5008,118,7008,084,0008,365,0008,533,3005,170,6005,087,4005,107,2004,483,2004,416,1004,213,7004,485,6003,939,5004,335,8004,020,1004,261,4003,594,8003,811,2003,972,4004,440,3003,198,0002,875,6002,546,7002,602,6002,301,4002,429,5002,324,9002,631,8002,225,0002,199,4002,088,7002,416,0001,749,8001,726,0001,689,9001,823,6001,521,9001,540,0001,565,6001,980,7001,444,5001,702,0001,743,8002,132,8002,020,8002,275,8002,370,1002,545,1002,268,9002,376,2002,337,9002,599,8002,130,1002,401,8002,419,8002,475,9002,217,0002,227,8002,181,8002,343,4002,049,3002,107,9001,975,6001,952,0001,805,0001,773,6101,690,6781,745,8861,576,9911,024,266849,202881,816707,623777,722654,812674,968604,696642,800586,200578,500499,900531,000519,900518,700444,200468,800446,600471,000404,300463,900439,500386,100363,200381,700389,300382,600336,900351,100373,900377,800335,500363,700363,600360,900266,400273,900275,400273,6000000000000000192,100000171,700000163,20000098,1000
       Cash And Cash Equivalents 
0
33,100
0
0
0
69,200
0
0
0
79,200
0
0
0
84,400
0
0
0
0
0
0
0
0
0
0
0
0
0
108,500
122,900
112,400
41,800
44,400
61,500
46,800
37,900
34,600
66,800
39,700
45,500
50,300
70,200
53,500
63,400
48,000
61,300
57,000
48,200
57,600
53,900
67,200
48,000
60,200
61,700
61,500
43,900
46,900
65,700
61,100
65,935
63,237
92,741
99,904
95,972
100,930
124,238
97,334
103,197
110,589
128,644
152,536
165,000
149,000
178,200
193,600
211,500
258,300
297,300
224,600
212,300
243,100
313,900
317,800
184,000
222,400
231,100
208,000
158,800
210,900
351,400
255,900
185,200
232,900
249,600
194,400
192,500
226,100
237,700
205,900
227,100
230,000
296,300
249,800
333,200
263,200
241,400
291,200
301,800
282,100
305,200
302,100
224,000
240,000
286,900
298,100
739,200
973,500
290,500
314,400
276,800
321,700
369,700
480,400
425,400
411,100
531,800
545,500
564,000
587,800
564,900
681,200
697,900
652,200
605,000
607,200
871,500
512,300
578,900
604,800
352,800
349,700
629,900
664,600
526,300
3,204,100
2,735,100
402,600
528,600
523,600
553,700
342,300
1,549,900
952,300
1,027,500
971,500
1,762,600
1,415,300
2,022,400
2,022,4001,415,3001,762,600971,5001,027,500952,3001,549,900342,300553,700523,600528,600402,6002,735,1003,204,100526,300664,600629,900349,700352,800604,800578,900512,300871,500607,200605,000652,200697,900681,200564,900587,800564,000545,500531,800411,100425,400480,400369,700321,700276,800314,400290,500973,500739,200298,100286,900240,000224,000302,100305,200282,100301,800291,200241,400263,200333,200249,800296,300230,000227,100205,900237,700226,100192,500194,400249,600232,900185,200255,900351,400210,900158,800208,000231,100222,400184,000317,800313,900243,100212,300224,600297,300258,300211,500193,600178,200149,000165,000152,536128,644110,589103,19797,334124,238100,93095,97299,90492,74163,23765,93561,10065,70046,90043,90061,50061,70060,20048,00067,20053,90057,60048,20057,00061,30048,00063,40053,50070,20050,30045,50039,70066,80034,60037,90046,80061,50044,40041,800112,400122,900108,500000000000000084,40000079,20000069,20000033,1000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
218,173
0
0
0
262,097
0
0
14,042
14,619
56,000
92,400
82,300
31,900
26,100
27,500
25,900
26,000
27,800
28,000
31,400
43,200
30,700
28,100
36,900
49,200
70,400
41,800
32,500
7,500
8,800
5,700
5,100
200
300
200
500
100
506,000
566,000
565,400
599,700
580,100
732,900
718,400
692,500
677,800
824,200
805,500
851,600
799,100
913,500
924,200
1,027,400
915,900
1,109,000
1,342,100
1,367,600
1,186,600
1,443,800
1,349,600
1,412,100
1,303,500
1,430,900
1,397,100
1,392,100
1,258,000
1,481,100
1,615,600
1,623,800
1,410,800
1,692,500
1,655,500
1,629,600
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
56,500
0
57,700
88,500
3,900
3,200
4,900
20,100
20,1004,9003,2003,90088,50057,700056,5000000000000000001,629,6001,655,5001,692,5001,410,8001,623,8001,615,6001,481,1001,258,0001,392,1001,397,1001,430,9001,303,5001,412,1001,349,6001,443,8001,186,6001,367,6001,342,1001,109,000915,9001,027,400924,200913,500799,100851,600805,500824,200677,800692,500718,400732,900580,100599,700565,400566,000506,0001005002003002005,1005,7008,8007,50032,50041,80070,40049,20036,90028,10030,70043,20031,40028,00027,80026,00025,90027,50026,10031,90082,30092,40056,00014,61914,04200262,097000218,1730000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
62,100
0
0
0
87,000
0
0
0
85,800
0
0
0
90,600
0
0
0
0
0
0
0
0
0
0
0
0
0
147,200
132,700
139,100
133,900
168,200
148,200
152,500
136,900
194,500
152,700
179,800
161,700
193,300
174,200
193,700
168,100
205,900
198,700
237,600
189,000
217,600
201,300
217,600
191,600
258,300
260,700
288,300
256,900
325,600
295,700
364,900
324,140
386,009
306,287
405,164
354,441
499,039
402,756
555,276
1,088,795
1,255,450
1,098,386
1,183,737
1,214,000
1,318,100
1,202,200
1,286,400
1,225,900
1,439,400
1,246,400
1,355,500
1,311,300
1,514,200
1,328,600
1,396,800
1,282,600
1,618,200
1,303,100
1,422,300
1,306,500
1,493,000
1,247,800
1,303,700
1,063,000
1,104,700
784,000
826,500
574,900
1,034,300
664,800
693,700
665,500
916,000
704,900
750,100
718,800
1,292,900
982,000
1,027,100
1,080,100
1,367,600
1,031,700
1,096,100
1,050,600
1,245,200
1,075,100
1,288,800
1,253,400
1,997,600
1,669,000
1,462,500
1,543,600
1,764,500
1,600,800
1,734,000
1,706,800
2,038,400
1,683,700
1,844,800
2,066,800
2,374,200
2,227,300
2,157,200
5,675,400
5,142,200
4,872,000
4,857,500
6,253,200
6,007,600
6,199,500
5,419,200
7,094,300
6,873,500
6,702,500
6,436,000
8,309,300
8,908,200
7,756,500
11,753,100
21,608,100
18,452,000
16,956,000
16,408,900
3,526,500
3,716,300
3,769,300
3,786,600
4,148,700
4,178,300
3,988,800
3,988,8004,178,3004,148,7003,786,6003,769,3003,716,3003,526,50016,408,90016,956,00018,452,00021,608,10011,753,1007,756,5008,908,2008,309,3006,436,0006,702,5006,873,5007,094,3005,419,2006,199,5006,007,6006,253,2004,857,5004,872,0005,142,2005,675,4002,157,2002,227,3002,374,2002,066,8001,844,8001,683,7002,038,4001,706,8001,734,0001,600,8001,764,5001,543,6001,462,5001,669,0001,997,6001,253,4001,288,8001,075,1001,245,2001,050,6001,096,1001,031,7001,367,6001,080,1001,027,100982,0001,292,900718,800750,100704,900916,000665,500693,700664,8001,034,300574,900826,500784,0001,104,7001,063,0001,303,7001,247,8001,493,0001,306,5001,422,3001,303,1001,618,2001,282,6001,396,8001,328,6001,514,2001,311,3001,355,5001,246,4001,439,4001,225,9001,286,4001,202,2001,318,1001,214,0001,183,7371,098,3861,255,4501,088,795555,276402,756499,039354,441405,164306,287386,009324,140364,900295,700325,600256,900288,300260,700258,300191,600217,600201,300217,600189,000237,600198,700205,900168,100193,700174,200193,300161,700179,800152,700194,500136,900152,500148,200168,200133,900139,100132,700147,200000000000000090,60000085,80000087,00000062,1000
       Other Current Assets 
0
2,900
0
0
0
7,000
0
0
0
6,700
0
0
0
17,100
0
0
0
0
0
0
0
0
0
0
0
0
0
17,900
19,800
22,400
90,700
148,300
153,900
164,400
160,700
148,700
154,400
131,600
129,700
139,000
144,900
134,500
131,700
132,200
179,500
169,300
167,100
195,800
191,400
184,000
204,600
200,200
197,500
181,200
199,100
206,000
224,800
216,800
214,621
225,722
255,784
272,654
99,822
103,349
132,292
162,147
138,170
152,898
156,341
166,395
119,000
107,500
112,400
158,400
131,200
139,700
123,900
132,800
159,500
160,500
162,000
125,700
119,200
122,000
128,900
107,800
117,200
106,600
117,800
107,300
114,600
114,900
116,700
129,900
132,400
116,200
110,800
117,700
123,300
111,600
123,300
126,400
117,700
127,000
146,900
188,600
165,300
157,900
182,500
179,700
227,700
203,900
260,500
261,300
289,500
360,200
670,800
666,700
587,800
731,400
700,000
709,300
503,800
605,200
601,100
633,700
594,400
664,100
679,600
708,400
749,200
878,100
951,500
1,024,400
875,500
993,200
2,550,200
1,074,400
799,700
884,200
1,023,000
1,113,900
997,300
3,827,000
1,369,500
1,451,000
1,272,500
1,502,700
1,563,800
1,461,500
298,200
418,000
436,200
27,358,000
35,568,200
37,719,900
31,271,500
31,271,50037,719,90035,568,20027,358,000436,200418,000298,2001,461,5001,563,8001,502,7001,272,5001,451,0001,369,5003,827,000997,3001,113,9001,023,000884,200799,7001,074,4002,550,200993,200875,5001,024,400951,500878,100749,200708,400679,600664,100594,400633,700601,100605,200503,800709,300700,000731,400587,800666,700670,800360,200289,500261,300260,500203,900227,700179,700182,500157,900165,300188,600146,900127,000117,700126,400123,300111,600123,300117,700110,800116,200132,400129,900116,700114,900114,600107,300117,800106,600117,200107,800128,900122,000119,200125,700162,000160,500159,500132,800123,900139,700131,200158,400112,400107,500119,000166,395156,341152,898138,170162,147132,292103,34999,822272,654255,784225,722214,621216,800224,800206,000199,100181,200197,500200,200204,600184,000191,400195,800167,100169,300179,500132,200131,700134,500144,900139,000129,700131,600154,400148,700160,700164,400153,900148,30090,70022,40019,80017,900000000000000017,1000006,7000007,0000002,9000
   > Long-term Assets 
0
49,300
0
0
0
66,200
0
0
0
82,200
0
0
0
84,500
0
0
0
293,900
290,600
318,000
318,500
319,700
285,700
360,200
364,000
376,300
355,000
125,700
129,800
127,200
142,800
96,200
93,900
99,800
97,500
94,600
96,100
100,000
102,000
104,500
104,900
113,900
112,600
111,600
122,000
126,500
132,200
135,800
145,500
173,000
186,400
187,600
201,100
215,000
220,500
229,700
235,100
241,300
243,855
253,783
283,310
284,576
318,772
333,423
316,708
447,557
595,621
702,643
659,892
689,964
687,000
692,300
719,500
793,700
823,700
874,800
903,200
1,010,100
1,010,700
968,500
966,000
987,700
1,005,000
1,038,500
1,077,200
1,043,900
1,122,800
1,156,600
1,200,800
1,281,000
1,320,100
1,376,700
1,453,400
1,569,300
1,664,100
1,671,800
1,675,500
1,710,300
1,710,200
1,732,200
1,770,800
1,870,000
1,941,300
2,165,900
2,158,500
2,284,100
2,377,700
2,501,800
2,684,400
2,922,800
2,923,700
2,959,500
3,423,500
3,984,900
4,077,600
5,579,000
6,015,600
6,198,800
6,136,100
6,454,700
6,490,300
6,578,000
6,773,100
6,898,700
6,986,600
7,073,500
7,297,400
7,462,400
7,723,000
7,726,800
7,594,200
7,865,500
8,030,700
8,215,300
8,961,900
9,652,900
9,845,200
10,517,300
10,309,300
10,545,800
10,614,600
11,207,200
11,747,000
11,877,900
11,777,500
15,674,600
15,642,200
15,246,000
14,871,200
16,073,200
16,316,400
17,519,500
17,266,200
19,499,700
19,496,400
19,694,200
19,960,000
19,960,00019,694,20019,496,40019,499,70017,266,20017,519,50016,316,40016,073,20014,871,20015,246,00015,642,20015,674,60011,777,50011,877,90011,747,00011,207,20010,614,60010,545,80010,309,30010,517,3009,845,2009,652,9008,961,9008,215,3008,030,7007,865,5007,594,2007,726,8007,723,0007,462,4007,297,4007,073,5006,986,6006,898,7006,773,1006,578,0006,490,3006,454,7006,136,1006,198,8006,015,6005,579,0004,077,6003,984,9003,423,5002,959,5002,923,7002,922,8002,684,4002,501,8002,377,7002,284,1002,158,5002,165,9001,941,3001,870,0001,770,8001,732,2001,710,2001,710,3001,675,5001,671,8001,664,1001,569,3001,453,4001,376,7001,320,1001,281,0001,200,8001,156,6001,122,8001,043,9001,077,2001,038,5001,005,000987,700966,000968,5001,010,7001,010,100903,200874,800823,700793,700719,500692,300687,000689,964659,892702,643595,621447,557316,708333,423318,772284,576283,310253,783243,855241,300235,100229,700220,500215,000201,100187,600186,400173,000145,500135,800132,200126,500122,000111,600112,600113,900104,900104,500102,000100,00096,10094,60097,50099,80093,90096,200142,800127,200129,800125,700355,000376,300364,000360,200285,700319,700318,500318,000290,600293,90000084,50000082,20000066,20000049,3000
       Property Plant Equipment 
0
5,000
0
0
0
6,000
0
0
0
6,800
0
0
0
8,400
0
0
0
0
0
0
0
0
0
0
0
0
0
14,900
15,500
16,600
16,100
17,600
18,100
18,200
18,200
18,900
19,300
20,000
21,100
21,800
23,100
22,600
23,300
23,700
25,700
26,000
25,700
26,000
25,900
27,800
26,900
26,900
27,400
31,500
33,000
34,500
36,700
36,200
37,314
38,800
40,712
40,036
40,957
43,524
46,017
51,246
189,008
241,225
244,833
250,995
254,000
184,900
265,700
266,200
263,100
272,800
259,100
259,000
252,200
188,100
55,400
185,100
187,100
189,400
68,000
103,100
79,200
78,100
80,000
87,900
86,700
87,500
87,500
88,800
85,500
86,100
82,600
80,700
79,500
79,000
75,800
75,800
79,400
87,700
90,500
91,300
95,700
100,900
101,000
105,400
108,500
123,000
148,100
160,400
165,900
193,700
196,600
195,400
190,600
198,200
200,700
202,700
218,200
213,900
213,900
377,600
375,500
387,600
413,400
412,200
424,200
427,600
429,300
436,900
819,000
826,400
843,300
860,900
829,100
823,600
805,100
824,600
819,400
813,200
784,800
859,400
887,300
932,800
909,200
922,900
936,400
1,017,500
1,016,000
1,126,700
1,090,700
1,037,600
1,034,800
1,034,8001,037,6001,090,7001,126,7001,016,0001,017,500936,400922,900909,200932,800887,300859,400784,800813,200819,400824,600805,100823,600829,100860,900843,300826,400819,000436,900429,300427,600424,200412,200413,400387,600375,500377,600213,900213,900218,200202,700200,700198,200190,600195,400196,600193,700165,900160,400148,100123,000108,500105,400101,000100,90095,70091,30090,50087,70079,40075,80075,80079,00079,50080,70082,60086,10085,50088,80087,50087,50086,70087,90080,00078,10079,200103,10068,000189,400187,100185,10055,400188,100252,200259,000259,100272,800263,100266,200265,700184,900254,000250,995244,833241,225189,00851,24646,01743,52440,95740,03640,71238,80037,31436,20036,70034,50033,00031,50027,40026,90026,90027,80025,90026,00025,70026,00025,70023,70023,30022,60023,10021,80021,10020,00019,30018,90018,20018,20018,10017,60016,10016,60015,50014,90000000000000008,4000006,8000006,0000005,0000
       Goodwill 
0
3,600
0
0
0
3,400
0
0
0
7,000
0
0
0
6,800
0
0
0
6,600
6,600
6,500
6,500
6,400
6,400
8,100
7,900
7,800
7,700
7,600
8,200
8,000
7,900
7,900
7,800
7,700
7,500
8,200
8,100
7,900
7,800
7,800
7,800
7,600
7,400
6,900
7,200
11,100
10,900
10,600
10,400
10,400
10,200
9,900
10,100
12,500
12,500
11,900
11,100
10,900
14,031
12,658
14,612
15,931
17,186
22,609
22,867
65,341
72,845
107,042
109,053
135,062
154,000
100,600
112,800
222,900
151,000
157,400
166,200
374,200
209,700
224,100
237,100
418,200
259,600
273,300
287,000
316,600
358,800
376,100
406,400
440,600
450,100
468,500
527,800
596,400
675,500
700,900
715,600
742,300
752,300
780,400
824,400
883,700
925,500
1,072,900
1,092,900
1,155,300
1,195,600
1,285,900
1,373,900
1,472,700
1,468,300
1,506,100
1,771,500
2,145,200
2,142,000
3,027,600
3,296,200
3,449,600
3,418,000
3,569,400
3,579,600
3,662,900
3,693,400
3,716,100
3,762,600
3,767,800
3,896,900
3,989,000
4,160,400
4,197,900
4,236,300
4,403,900
4,501,300
4,625,600
4,800,900
5,241,900
5,314,800
5,618,500
5,555,200
5,756,400
5,832,200
6,127,000
6,510,900
6,630,300
6,627,500
8,666,200
8,727,700
9,036,400
8,837,200
9,489,400
9,703,200
10,513,700
10,469,400
11,475,600
11,532,100
11,915,500
12,193,400
12,193,40011,915,50011,532,10011,475,60010,469,40010,513,7009,703,2009,489,4008,837,2009,036,4008,727,7008,666,2006,627,5006,630,3006,510,9006,127,0005,832,2005,756,4005,555,2005,618,5005,314,8005,241,9004,800,9004,625,6004,501,3004,403,9004,236,3004,197,9004,160,4003,989,0003,896,9003,767,8003,762,6003,716,1003,693,4003,662,9003,579,6003,569,4003,418,0003,449,6003,296,2003,027,6002,142,0002,145,2001,771,5001,506,1001,468,3001,472,7001,373,9001,285,9001,195,6001,155,3001,092,9001,072,900925,500883,700824,400780,400752,300742,300715,600700,900675,500596,400527,800468,500450,100440,600406,400376,100358,800316,600287,000273,300259,600418,200237,100224,100209,700374,200166,200157,400151,000222,900112,800100,600154,000135,062109,053107,04272,84565,34122,86722,60917,18615,93114,61212,65814,03110,90011,10011,90012,50012,50010,1009,90010,20010,40010,40010,60010,90011,1007,2006,9007,4007,6007,8007,8007,8007,9008,1008,2007,5007,7007,8007,9007,9008,0008,2007,6007,7007,8007,9008,1006,4006,4006,5006,5006,6006,6000006,8000007,0000003,4000003,6000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
74,500
69,900
65,100
0
54,900
49,200
41,300
45,400
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000045,40041,30049,20054,900065,10069,90074,5000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
3,600
0
0
0
3,400
0
0
0
7,000
0
0
0
6,800
0
0
0
6,600
6,600
6,500
6,500
6,400
6,400
8,100
7,900
7,800
7,700
7,600
8,200
8,000
7,900
7,900
7,800
7,700
7,500
8,200
8,100
7,900
7,800
7,800
7,800
7,600
7,400
6,900
7,200
11,100
10,900
10,600
10,400
10,400
10,200
9,900
10,100
12,500
12,500
11,900
11,100
10,900
14,031
12,658
14,612
15,931
17,186
22,609
22,867
65,341
72,845
107,042
109,053
135,062
154,000
155,500
168,000
222,900
253,400
269,300
293,900
374,200
372,900
400,300
407,300
418,200
171,300
184,100
194,100
213,100
267,600
271,500
268,300
315,600
346,200
384,700
417,600
461,200
474,500
460,300
445,200
438,400
431,100
431,000
435,600
483,500
489,900
562,400
556,000
561,500
598,400
644,900
722,700
809,600
768,800
784,700
918,000
1,078,800
1,093,800
1,631,500
1,771,100
1,776,000
1,723,600
1,761,500
1,741,800
1,698,800
1,672,900
1,659,800
1,629,900
1,627,300
1,682,100
1,662,600
1,671,200
1,644,600
1,639,600
1,731,000
1,772,100
1,773,000
1,841,400
2,008,800
2,073,500
2,318,700
2,246,800
2,226,000
2,195,000
2,399,900
2,478,800
2,447,300
2,339,000
3,954,000
3,877,600
3,190,900
3,052,400
3,372,100
3,404,100
3,720,400
3,584,600
4,633,300
4,621,700
4,389,400
4,353,200
4,353,2004,389,4004,621,7004,633,3003,584,6003,720,4003,404,1003,372,1003,052,4003,190,9003,877,6003,954,0002,339,0002,447,3002,478,8002,399,9002,195,0002,226,0002,246,8002,318,7002,073,5002,008,8001,841,4001,773,0001,772,1001,731,0001,639,6001,644,6001,671,2001,662,6001,682,1001,627,3001,629,9001,659,8001,672,9001,698,8001,741,8001,761,5001,723,6001,776,0001,771,1001,631,5001,093,8001,078,800918,000784,700768,800809,600722,700644,900598,400561,500556,000562,400489,900483,500435,600431,000431,100438,400445,200460,300474,500461,200417,600384,700346,200315,600268,300271,500267,600213,100194,100184,100171,300418,200407,300400,300372,900374,200293,900269,300253,400222,900168,000155,500154,000135,062109,053107,04272,84565,34122,86722,60917,18615,93114,61212,65814,03110,90011,10011,90012,50012,50010,1009,90010,20010,40010,40010,60010,90011,1007,2006,9007,4007,6007,8007,8007,8007,9008,1008,2007,5007,7007,8007,9007,9008,0008,2007,6007,7007,8007,9008,1006,4006,4006,5006,5006,6006,6000006,8000007,0000003,4000003,6000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
206,541
214,983
242,598
244,540
277,815
289,899
270,691
396,311
406,613
461,418
415,059
438,969
434,100
443,700
453,800
527,500
560,600
602,000
644,100
751,100
758,500
780,400
782,400
802,600
817,900
849,100
888,100
940,800
1,043,600
1,078,500
1,120,800
1,193,100
1,233,400
1,289,200
1,365,900
1,480,500
1,578,600
1,585,700
1,592,900
1,629,600
1,630,700
1,653,200
1,695,000
1,794,200
1,861,900
2,078,200
2,068,000
2,192,800
2,282,000
2,400,900
2,583,400
2,817,400
2,815,200
2,836,500
3,275,400
3,824,500
3,911,700
5,385,300
5,819,000
6,003,400
5,945,500
6,256,500
6,289,600
6,375,300
6,554,900
6,684,800
6,772,700
6,695,900
6,921,900
7,074,800
7,309,600
7,314,600
7,170,000
1,233,100
1,262,900
1,379,800
1,500,600
1,526,600
1,572,300
1,673,800
1,644,800
1,709,400
1,756,400
2,231
1,882,900
1,970,000
2,026,200
2,195,000
2,149,600
2,085,900
2,072,400
2,288,800
2,272,700
2,267,900
2,196,200
0
60,975,900
0
0
0060,975,90002,196,2002,267,9002,272,7002,288,8002,072,4002,085,9002,149,6002,195,0002,026,2001,970,0001,882,9002,2311,756,4001,709,4001,644,8001,673,8001,572,3001,526,6001,500,6001,379,8001,262,9001,233,1007,170,0007,314,6007,309,6007,074,8006,921,9006,695,9006,772,7006,684,8006,554,9006,375,3006,289,6006,256,5005,945,5006,003,4005,819,0005,385,3003,911,7003,824,5003,275,4002,836,5002,815,2002,817,4002,583,4002,400,9002,282,0002,192,8002,068,0002,078,2001,861,9001,794,2001,695,0001,653,2001,630,7001,629,6001,592,9001,585,7001,578,6001,480,5001,365,9001,289,2001,233,4001,193,1001,120,8001,078,5001,043,600940,800888,100849,100817,900802,600782,400780,400758,500751,100644,100602,000560,600527,500453,800443,700434,100438,969415,059461,418406,613396,311270,691289,899277,815244,540242,598214,983206,5410000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
255,400
244,900
245,200
242,500
234,100
214,200
240,200
236,500
237,700
240,900
251,800
258,500
275,100
283,600
279,800
292,900
328,900
352,700
392,600
395,400
438,000
487,800
521,400
660,600
702,300
749,800
796,500
806,700
861,900
918,400
905,100
708,400
716,300
743,400
806,200
869,900
905,700
952,800
945,600
1,003,800
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000001,003,800945,600952,800905,700869,900806,200743,400716,300708,400905,100918,400861,900806,700796,500749,800702,300660,600521,400487,800438,000395,400392,600352,700328,900292,900279,800283,600275,100258,500251,800240,900237,700236,500240,200214,200234,100242,500245,200244,900255,400000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
111,800
0
0
0
175,100
0
0
0
190,700
0
0
0
209,100
0
0
0
219,700
217,600
244,200
239,500
237,800
201,800
275,600
276,400
290,500
270,200
315,200
322,400
309,900
307,100
346,800
343,600
342,100
330,700
374,600
368,100
354,400
336,700
383,200
378,100
377,500
352,800
387,100
435,000
455,900
403,200
469,000
436,900
477,900
452,800
521,000
529,400
543,500
516,500
592,500
588,000
641,600
596,927
658,924
637,160
747,926
703,308
881,448
822,746
1,100,210
1,768,038
1,965,761
1,862,758
1,935,419
1,947,000
2,071,800
2,104,500
2,282,500
2,225,000
2,521,400
2,342,100
2,476,900
2,545,000
2,701,500
2,601,300
2,620,400
2,356,200
2,837,100
2,569,300
2,556,000
2,523,800
2,918,900
2,801,600
2,841,300
2,642,300
2,783,300
2,422,200
2,532,800
2,310,400
2,812,700
2,372,000
2,357,400
2,315,400
2,590,400
2,449,300
2,489,300
2,544,000
3,379,100
3,027,900
3,239,900
3,246,100
3,660,700
3,373,100
3,693,700
3,560,400
3,860,100
4,038,000
4,775,000
5,131,400
6,769,700
6,732,000
6,780,600
6,511,300
7,004,600
6,802,500
7,225,600
7,060,300
7,728,500
7,459,100
7,833,800
8,053,300
8,659,600
8,638,200
8,732,500
11,543,000
11,717,400
11,502,000
11,764,300
13,673,200
14,252,500
14,261,800
14,419,300
15,766,400
15,771,700
15,996,700
16,098,700
17,635,000
19,463,200
18,445,700
24,784,900
34,118,400
31,128,600
30,038,700
29,717,600
35,236,100
43,925,200
42,693,900
40,800,500
49,631,700
51,408,400
45,033,100
45,033,10051,408,40049,631,70040,800,50042,693,90043,925,20035,236,10029,717,60030,038,70031,128,60034,118,40024,784,90018,445,70019,463,20017,635,00016,098,70015,996,70015,771,70015,766,40014,419,30014,261,80014,252,50013,673,20011,764,30011,502,00011,717,40011,543,0008,732,5008,638,2008,659,6008,053,3007,833,8007,459,1007,728,5007,060,3007,225,6006,802,5007,004,6006,511,3006,780,6006,732,0006,769,7005,131,4004,775,0004,038,0003,860,1003,560,4003,693,7003,373,1003,660,7003,246,1003,239,9003,027,9003,379,1002,544,0002,489,3002,449,3002,590,4002,315,4002,357,4002,372,0002,812,7002,310,4002,532,8002,422,2002,783,3002,642,3002,841,3002,801,6002,918,9002,523,8002,556,0002,569,3002,837,1002,356,2002,620,4002,601,3002,701,5002,545,0002,476,9002,342,1002,521,4002,225,0002,282,5002,104,5002,071,8001,947,0001,935,4191,862,7581,965,7611,768,0381,100,210822,746881,448703,308747,926637,160658,924596,927641,600588,000592,500516,500543,500529,400521,000452,800477,900436,900469,000403,200455,900435,000387,100352,800377,500378,100383,200336,700354,400368,100374,600330,700342,100343,600346,800307,100309,900322,400315,200270,200290,500276,400275,600201,800237,800239,500244,200217,600219,700000209,100000190,700000175,100000111,8000
   > Total Current Liabilities 
0
90,400
0
0
0
153,400
0
0
0
167,100
0
0
0
180,000
0
0
0
0
0
0
0
0
0
0
0
0
0
300,000
307,700
274,700
269,700
309,100
306,100
305,600
295,500
340,900
335,000
341,700
324,400
371,000
365,500
363,900
341,600
376,500
424,700
444,700
391,700
457,300
424,500
466,000
438,200
508,400
516,800
530,700
504,100
578,000
573,700
625,700
580,296
642,744
618,751
728,751
678,391
854,155
795,798
1,066,555
1,628,083
1,787,235
1,689,240
1,749,604
1,759,000
1,881,900
1,907,800
2,061,300
2,004,500
2,276,500
2,094,900
2,212,100
2,281,700
2,491,800
2,390,600
2,386,300
2,119,400
2,603,200
2,329,900
2,401,300
2,312,500
2,699,400
2,180,400
2,232,200
2,022,400
2,162,400
1,818,000
1,858,600
1,580,100
2,070,600
1,630,500
1,474,400
1,420,500
1,689,900
1,532,300
1,577,300
1,485,300
2,287,100
1,943,600
2,073,600
2,044,200
2,442,000
2,090,300
2,362,900
2,215,100
2,343,700
2,577,900
3,284,800
3,033,600
3,875,000
3,769,800
3,642,700
3,438,700
3,905,400
3,729,200
4,191,700
4,022,400
4,383,700
4,398,900
4,611,700
4,784,700
4,858,000
4,705,200
4,912,300
7,742,400
7,568,600
7,422,600
7,693,600
8,637,900
8,932,500
8,910,900
8,921,000
9,837,800
9,864,000
10,117,200
10,135,000
11,516,000
12,021,300
11,659,800
16,735,000
26,144,800
23,504,700
22,456,600
21,888,000
27,095,700
35,588,800
34,473,900
31,064,700
39,636,500
41,609,600
35,199,500
35,199,50041,609,60039,636,50031,064,70034,473,90035,588,80027,095,70021,888,00022,456,60023,504,70026,144,80016,735,00011,659,80012,021,30011,516,00010,135,00010,117,2009,864,0009,837,8008,921,0008,910,9008,932,5008,637,9007,693,6007,422,6007,568,6007,742,4004,912,3004,705,2004,858,0004,784,7004,611,7004,398,9004,383,7004,022,4004,191,7003,729,2003,905,4003,438,7003,642,7003,769,8003,875,0003,033,6003,284,8002,577,9002,343,7002,215,1002,362,9002,090,3002,442,0002,044,2002,073,6001,943,6002,287,1001,485,3001,577,3001,532,3001,689,9001,420,5001,474,4001,630,5002,070,6001,580,1001,858,6001,818,0002,162,4002,022,4002,232,2002,180,4002,699,4002,312,5002,401,3002,329,9002,603,2002,119,4002,386,3002,390,6002,491,8002,281,7002,212,1002,094,9002,276,5002,004,5002,061,3001,907,8001,881,9001,759,0001,749,6041,689,2401,787,2351,628,0831,066,555795,798854,155678,391728,751618,751642,744580,296625,700573,700578,000504,100530,700516,800508,400438,200466,000424,500457,300391,700444,700424,700376,500341,600363,900365,500371,000324,400341,700335,000340,900295,500305,600306,100309,100269,700274,700307,700300,0000000000000000180,000000167,100000153,40000090,4000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
20,000
20,000
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
24,890
23,418
0
0
57,050
77,237
52,590
47,782
26,000
34,600
25,200
30,900
33,900
38,700
41,400
41,400
42,900
35,300
34,700
5,300
6,300
42,200
8,100
8,900
123,800
233,000
3,500
281,300
56,000
105,000
118,000
132,000
222,000
193,000
131,000
0
35,000
0
196,600
226,500
100,300
35,000
181,900
10,000
92,000
48,000
285,100
129,000
50,000
284,100
235,500
630,500
467,400
392,000
296,200
267,900
210,800
246,600
267,600
382,000
451,200
386,200
741,100
703,600
799,400
468,000
281,400
441,100
481,000
346,100
389,300
519,000
494,800
562,300
660,100
790,600
577,600
328,600
318,000
278,600
151,300
366,100
434,100
473,400
423,400
887,200
685,400
551,900
834,800
1,111,200
704,000
959,000
292,500
487,800
459,900
459,900487,800292,500959,000704,0001,111,200834,800551,900685,400887,200423,400473,400434,100366,100151,300278,600318,000328,600577,600790,600660,100562,300494,800519,000389,300346,100481,000441,100281,400468,000799,400703,600741,100386,200451,200382,000267,600246,600210,800267,900296,200392,000467,400630,500235,500284,10050,000129,000285,10048,00092,00010,000181,90035,000100,300226,500196,600035,0000131,000193,000222,000132,000118,000105,00056,000281,3003,500233,000123,8008,9008,10042,2006,3005,30034,70035,30042,90041,40041,40038,70033,90030,90025,20034,60026,00047,78252,59077,23757,0500023,41824,89000000000000000000000000000000000020,00020,000000000000000000000000000000
       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
2,392,900
0
0
0
50,000
0
285,000
608,000
300,000
695,000
3,112,800
50,000
100,000
3,273,100
100,000
100,000
100,000
494,800
562,300
660,100
790,600
577,600
328,600
318,000
278,600
151,300
366,100
434,100
473,400
423,400
887,200
685,400
551,900
834,800
1,111,200
704,000
959,000
292,500
487,800
459,900
459,900487,800292,500959,000704,0001,111,200834,800551,900685,400887,200423,400473,400434,100366,100151,300278,600318,000328,600577,600790,600660,100562,300494,800100,000100,000100,0003,273,100100,00050,0003,112,800695,000300,000608,000285,000050,0000002,392,900000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
30,400
30,500
32,000
34,600
31,100
34,400
36,400
45,400
40,600
44,100
44,900
47,800
47,200
52,000
57,000
63,200
60,200
66,900
68,200
74,500
74,700
74,500
89,800
89,400
83,600
85,800
90,300
88,400
86,600
89,000
91,600
93,705
88,397
93,192
98,467
98,563
114,309
106,675
109,853
114,208
112,498
108,811
107,542
2,000
1,647,600
1,641,300
1,743,500
1,694,400
1,930,300
1,753,200
1,838,900
1,827,400
2,065,200
1,948,400
1,917,400
1,804,500
2,239,600
1,952,100
1,958,800
1,877,800
2,165,700
1,826,200
1,874,000
1,684,300
1,756,800
1,377,500
1,365,300
1,283,300
1,790,700
1,425,100
1,166,500
1,298,200
1,414,400
1,252,700
1,250,300
1,213,400
1,927,800
1,600,400
1,621,900
1,638,100
2,038,200
1,703,600
1,819,700
1,728,300
1,947,600
1,875,900
2,154,700
1,974,700
2,819,400
2,755,400
2,623,300
2,447,000
2,901,100
2,707,100
2,877,100
2,722,900
3,216,500
2,866,900
2,996,100
3,028,200
3,546,400
3,508,500
3,475,900
6,071,300
5,982,700
5,693,600
5,740,200
6,741,400
6,873,800
6,573,900
6,348,500
7,778,700
7,950,500
7,952,900
7,784,600
9,205,000
9,716,700
9,161,700
13,845,600
23,175,400
20,381,200
19,273,400
18,698,200
0
2,061,700
0
2,553,100
39,344,000
-207,800
0
0-207,80039,344,0002,553,10002,061,700018,698,20019,273,40020,381,20023,175,40013,845,6009,161,7009,716,7009,205,0007,784,6007,952,9007,950,5007,778,7006,348,5006,573,9006,873,8006,741,4005,740,2005,693,6005,982,7006,071,3003,475,9003,508,5003,546,4003,028,2002,996,1002,866,9003,216,5002,722,9002,877,1002,707,1002,901,1002,447,0002,623,3002,755,4002,819,4001,974,7002,154,7001,875,9001,947,6001,728,3001,819,7001,703,6002,038,2001,638,1001,621,9001,600,4001,927,8001,213,4001,250,3001,252,7001,414,4001,298,2001,166,5001,425,1001,790,7001,283,3001,365,3001,377,5001,756,8001,684,3001,874,0001,826,2002,165,7001,877,8001,958,8001,952,1002,239,6001,804,5001,917,4001,948,4002,065,2001,827,4001,838,9001,753,2001,930,3001,694,4001,743,5001,641,3001,647,6002,000107,542108,811112,498114,208109,853106,675114,30998,56398,46793,19288,39793,70591,60089,00086,60088,40090,30085,80083,60089,40089,80074,50074,70074,50068,20066,90060,20063,20057,00052,00047,20047,80044,90044,10040,60045,40036,40034,40031,10034,60032,00030,50030,400000000000000000000000000000
       Other Current Liabilities 
0
90,400
0
0
0
153,400
0
0
0
167,100
0
0
0
180,000
0
0
0
0
0
0
0
0
0
0
0
0
0
249,600
257,200
242,700
235,100
278,000
271,700
269,200
250,100
300,300
290,900
296,800
276,600
323,800
313,500
306,900
278,400
316,300
357,800
376,500
317,200
382,600
350,000
376,200
348,800
424,800
431,000
440,400
415,700
491,400
484,700
534,100
486,591
554,347
525,559
630,284
537,442
698,744
689,123
956,702
1,395,830
1,562,691
1,486,811
1,536,214
1,685,000
45,300
46,300
67,600
66,500
270,900
72,800
78,400
56,400
93,000
99,800
427,900
275,500
286,700
333,300
393,900
278,300
261,100
316,300
32,800
230,400
247,200
276,700
315,100
18,400
32,300
27,600
1,432,900
41,600
1,646,200
38,500
40,000
106,600
259,800
97,000
372,000
240,500
281,800
33,900
343,600
370,400
38,400
396,800
415,100
504,900
569,300
619,500
685,400
704,600
693,900
702,800
871,300
777,800
708,200
707,200
843,000
881,800
769,600
829,900
920,500
799,700
844,600
943,100
1,055,100
999,600
1,067,400
1,255,700
1,347,800
1,058,200
1,131,600
1,380,500
1,596,200
1,633,100
1,408,400
1,536,900
1,895,100
1,968,200
1,677,000
1,972,800
2,091,200
25,634,700
31,759,100
33,135,900
29,461,000
38,623,400
40,424,700
34,058,800
34,058,80040,424,70038,623,40029,461,00033,135,90031,759,10025,634,7002,091,2001,972,8001,677,0001,968,2001,895,1001,536,9001,408,4001,633,1001,596,2001,380,5001,131,6001,058,2001,347,8001,255,7001,067,400999,6001,055,100943,100844,600799,700920,500829,900769,600881,800843,000707,200708,200777,800871,300702,800693,900704,600685,400619,500569,300504,900415,100396,80038,400370,400343,60033,900281,800240,500372,00097,000259,800106,60040,00038,5001,646,20041,6001,432,90027,60032,30018,400315,100276,700247,200230,40032,800316,300261,100278,300393,900333,300286,700275,500427,90099,80093,00056,40078,40072,800270,90066,50067,60046,30045,3001,685,0001,536,2141,486,8111,562,6911,395,830956,702689,123698,744537,442630,284525,559554,347486,591534,100484,700491,400415,700440,400431,000424,800348,800376,200350,000382,600317,200376,500357,800316,300278,400306,900313,500323,800276,600296,800290,900300,300250,100269,200271,700278,000235,100242,700257,200249,6000000000000000180,000000167,100000153,40000090,4000
   > Long-term Liabilities 
0
21,400
0
0
0
21,700
0
0
0
23,600
0
0
0
29,100
0
0
0
219,700
217,600
244,200
239,500
237,800
201,800
275,600
276,400
290,500
270,200
15,200
14,700
35,200
37,400
37,700
37,500
36,500
35,200
33,700
33,100
12,700
12,300
12,200
12,600
13,600
11,200
10,600
10,300
11,200
11,500
11,700
12,400
11,900
14,600
12,600
12,600
12,800
12,400
14,500
14,300
15,900
16,631
16,180
18,409
19,175
24,917
27,293
26,948
33,655
139,955
178,526
173,518
185,815
188,000
189,900
196,700
221,200
220,500
244,900
247,200
264,800
263,300
209,700
210,700
234,100
236,800
233,900
239,400
154,700
211,300
219,500
621,200
609,100
619,900
620,900
604,200
674,200
730,300
742,100
741,500
883,000
894,900
900,500
917,000
912,000
1,058,700
1,092,000
1,084,300
1,166,300
1,201,900
1,218,700
1,282,800
1,330,800
1,345,300
1,516,400
1,460,100
1,490,200
2,097,800
2,894,700
2,962,200
3,137,900
3,072,600
3,099,200
3,073,300
3,033,900
3,037,900
3,344,800
3,060,200
3,222,100
3,268,600
3,801,600
3,933,000
3,820,200
3,800,600
4,148,800
4,079,400
4,070,700
5,035,300
5,320,000
5,350,900
5,498,300
5,928,600
5,907,700
5,879,500
5,963,700
6,119,000
7,441,900
6,785,900
8,049,900
7,973,600
7,623,900
7,582,100
7,829,600
8,140,400
8,336,400
8,220,000
9,735,800
9,995,200
9,798,800
9,833,600
9,833,6009,798,8009,995,2009,735,8008,220,0008,336,4008,140,4007,829,6007,582,1007,623,9007,973,6008,049,9006,785,9007,441,9006,119,0005,963,7005,879,5005,907,7005,928,6005,498,3005,350,9005,320,0005,035,3004,070,7004,079,4004,148,8003,800,6003,820,2003,933,0003,801,6003,268,6003,222,1003,060,2003,344,8003,037,9003,033,9003,073,3003,099,2003,072,6003,137,9002,962,2002,894,7002,097,8001,490,2001,460,1001,516,4001,345,3001,330,8001,282,8001,218,7001,201,9001,166,3001,084,3001,092,0001,058,700912,000917,000900,500894,900883,000741,500742,100730,300674,200604,200620,900619,900609,100621,200219,500211,300154,700239,400233,900236,800234,100210,700209,700263,300264,800247,200244,900220,500221,200196,700189,900188,000185,815173,518178,526139,95533,65526,94827,29324,91719,17518,40916,18016,63115,90014,30014,50012,40012,80012,60012,60014,60011,90012,40011,70011,50011,20010,30010,60011,20013,60012,60012,20012,30012,70033,10033,70035,20036,50037,50037,70037,40035,20014,70015,200270,200290,500276,400275,600201,800237,800239,500244,200217,600219,70000029,10000023,60000021,70000021,4000
       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
550,000
550,000
550,000
675,000
675,000
675,000
675,000
675,000
675,000
725,000
725,000
725,000
925,000
825,000
825,000
1,425,000
2,125,000
2,125,000
2,125,000
2,125,000
2,125,000