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

The Allstate Corporation
Buy, Hold or Sell?

Let's analyze Allstate together

I guess you are interested in The Allstate Corporation. 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 The Allstate Corporation. 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 The Allstate Corporation

I send you an email if I find something interesting about The Allstate Corporation.

1. Quick Overview

1.1. Quick analysis of Allstate (30 sec.)










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

How much money do you get?

How much money do you get?
$4.04
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$77.75
Expected worth in 1 year
$-196.57
How sure are you?
70.0%

+ What do you gain per year?

Total Gains per Share
$-270.28
Return On Investment
-141.4%

For what price can you sell your share?

Current Price per Share
$191.10
Expected price per share
$161.08 - $207.28
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Allstate (5 min.)




Live pricePrice per Share (EOD)
$191.10
Intrinsic Value Per Share
$234.50 - $600.52
Total Value Per Share
$312.25 - $678.27

2.2. Growth of Allstate (5 min.)




Is Allstate growing?

Current yearPrevious yearGrowGrow %
How rich?$20.8b$73.5b-$35.2b-92.0%

How much money is Allstate making?

Current yearPrevious yearGrowGrow %
Making money$1b-$495.2m$1.5b146.9%
Net Profit Margin6.8%-3.6%--

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

2.3. Financial Health of Allstate (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 Allstate?

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

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

Speculation

The Price per Share of Allstate is $191.10. 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 Allstate.
  • 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 Allstate, 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 $77.75. Based on the TTM, the Book Value Change Per Share is $-68.58 per quarter. Based on the YOY, the Book Value Change Per Share is $71.68 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 $1.01 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Allstate.

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 Eps4.442.3%3.972.1%-1.97-1.0%1.580.8%1.660.9%
Usd Book Value Change Per Share8.224.3%-68.58-35.9%71.6837.5%-0.040.0%0.650.3%
Usd Dividend Per Share1.010.5%1.010.5%0.960.5%0.860.4%0.650.3%
Usd Total Gains Per Share9.234.8%-67.57-35.4%72.6438.0%0.820.4%1.300.7%
Usd Price Per Share189.65-165.58-116.72-125.72-104.01-
Price to Earnings Ratio10.68-14.64--58.81--5.82-2.75-
Price-to-Total Gains Ratio20.54-41.62-42.69-12.88--16.79-
Price to Book Ratio2.44-1.90-0.75-1.37-1.37-
Price-to-Total Gains Ratio20.54-41.62-42.69-12.88--16.79-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share191.1
Number of shares5
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share1.010.86
Usd Book Value Change Per Share-68.58-0.04
Usd Total Gains Per Share-67.570.82
Gains per Quarter (5 shares)-337.854.10
Gains per Year (5 shares)-1,351.4216.40
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
120-1372-136117-16
240-2743-271234-122
361-4115-406351-238
481-5486-541469-354
5101-6858-676586-470
6121-8230-8116103-486
7141-9601-9467120-5102
8161-10973-10818137-6118
9182-12344-12169154-7134
10202-13716-13520171-7150

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%6.06.00.050.0%13.07.00.065.0%32.08.00.080.0%113.014.00.089.0%
Book Value Change Per Share3.01.00.075.0%7.05.00.058.3%12.08.00.060.0%28.012.00.070.0%90.037.00.070.9%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%124.00.03.097.6%
Total Gains per Share3.01.00.075.0%7.05.00.058.3%12.08.00.060.0%28.012.00.070.0%94.033.00.074.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of The Allstate Corporation 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--8.218-68.580+935%71.679-89%-0.037+100%0.649+1166%
Book Value Per Share--77.754144.244-46%277.871-72%134.543-42%97.108-20%
Current Ratio--0.0170.374-95%7.802-100%20.460-100%10.336-100%
Debt To Asset Ratio--0.8170.629+30%0.266+207%0.649+26%0.725+13%
Debt To Equity Ratio--4.4503.361+32%1.538+189%3.159+41%3.600+24%
Dividend Per Share--1.0151.009+1%0.960+6%0.857+18%0.654+55%
Enterprise Value---41262800000.000-16391080985.040-60%10257233078.720-502%-31540860931.264-24%-43268820140.632+5%
Eps--4.4403.968+12%-1.969+144%1.583+181%1.659+168%
Ev To Ebitda Ratio---6.207-3.731-40%9.410-166%-2.813-55%-6.712+8%
Ev To Sales Ratio---0.620-0.247-60%0.177-451%-0.650+5%-1.044+68%
Free Cash Flow Per Share--11.7097.697+52%3.502+234%4.724+148%3.735+213%
Free Cash Flow To Equity Per Share--11.0197.044+56%2.031+443%2.301+379%1.618+581%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--600.521--------
Intrinsic Value_10Y_min--234.497--------
Intrinsic Value_1Y_max--26.303--------
Intrinsic Value_1Y_min--16.500--------
Intrinsic Value_3Y_max--104.845--------
Intrinsic Value_3Y_min--55.931--------
Intrinsic Value_5Y_max--214.511--------
Intrinsic Value_5Y_min--102.025--------
Market Cap50603854828.8000%50826200000.00044161419014.960+15%30906483078.720+64%35727689068.736+42%33044579859.368+54%
Net Profit Margin--0.0720.068+5%-0.036+150%0.042+72%0.055+30%
Operating Margin--0.0920.257-64%-0.057+162%0.100-8%0.096-5%
Operating Ratio--1.0000.300+234%1.224-18%0.544+84%0.681+47%
Pb Ratio2.458+1%2.4391.905+28%0.755+223%1.372+78%1.372+78%
Pe Ratio10.759+1%10.67814.644-27%-58.811+651%-5.815+154%2.749+288%
Price Per Share191.100+1%189.650165.575+15%116.715+62%125.724+51%104.005+82%
Price To Free Cash Flow Ratio4.080+1%4.0495.951-32%9.197-56%8.394-52%8.727-54%
Price To Total Gains Ratio20.698+1%20.54141.620-51%42.686-52%12.876+60%-16.792+182%
Quick Ratio--0.2890.618-53%18.575-98%25.981-99%13.119-98%
Return On Assets--0.0100.010+3%-0.005+147%0.004+141%0.005+103%
Return On Equity--0.0570.056+2%-0.031+154%0.019+203%0.024+134%
Total Gains Per Share--9.233-67.571+832%72.640-87%0.820+1026%1.303+609%
Usd Book Value--20838000000.00038327750000.000-46%73581000000.000-72%37490650000.000-44%29780750000.000-30%
Usd Book Value Change Per Share--8.218-68.580+935%71.679-89%-0.037+100%0.649+1166%
Usd Book Value Per Share--77.754144.244-46%277.871-72%134.543-42%97.108-20%
Usd Dividend Per Share--1.0151.009+1%0.960+6%0.857+18%0.654+55%
Usd Enterprise Value---41262800000.000-16391080985.040-60%10257233078.720-502%-31540860931.264-24%-43268820140.632+5%
Usd Eps--4.4403.968+12%-1.969+144%1.583+181%1.659+168%
Usd Free Cash Flow--3138000000.0002055000000.000+53%927250000.000+238%1338800000.000+134%1171850000.000+168%
Usd Free Cash Flow Per Share--11.7097.697+52%3.502+234%4.724+148%3.735+213%
Usd Free Cash Flow To Equity Per Share--11.0197.044+56%2.031+443%2.301+379%1.618+581%
Usd Market Cap50603854828.8000%50826200000.00044161419014.960+15%30906483078.720+64%35727689068.736+42%33044579859.368+54%
Usd Price Per Share191.100+1%189.650165.575+15%116.715+62%125.724+51%104.005+82%
Usd Profit--1190000000.0001057000000.000+13%-495250000.000+142%521950000.000+128%595650000.000+100%
Usd Revenue--16627000000.00015608000000.000+7%13977250000.000+19%13147850000.000+26%11386125000.000+46%
Usd Total Gains Per Share--9.233-67.571+832%72.640-87%0.820+1026%1.303+609%
 EOD+2 -6MRQTTM+23 -16YOY+20 -195Y+24 -1510Y+27 -12

3.3 Fundamental Score

Let's check the fundamental score of The Allstate Corporation based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1510.759
Price to Book Ratio (EOD)Between0-12.458
Net Profit Margin (MRQ)Greater than00.072
Operating Margin (MRQ)Greater than00.092
Quick Ratio (MRQ)Greater than10.289
Current Ratio (MRQ)Greater than10.017
Debt to Asset Ratio (MRQ)Less than10.817
Debt to Equity Ratio (MRQ)Less than14.450
Return on Equity (MRQ)Greater than0.150.057
Return on Assets (MRQ)Greater than0.050.010
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of The Allstate Corporation based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5049.727
Ma 20Greater thanMa 50190.327
Ma 50Greater thanMa 100195.080
Ma 100Greater thanMa 200191.890
OpenGreater thanClose188.410
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About The Allstate Corporation

The Allstate Corporation, together with its subsidiaries, provides property and casualty, and other insurance products in the United States and Canada. It operates in five segments: Allstate Protection; Protection Services; Allstate Health and Benefits; Run-off Property-Liability; and Corporate and Other segments. The Allstate Protection segment offers private passenger auto and homeowners insurance; other personal lines products; and commercial lines products through agents, contact centers, and online. The Protection Services segment provides consumer product protection; protection and insurance products, including vehicle service contracts, guaranteed asset protection, road hazard tire and wheel, and paintless dent repair protection; and roadside assistance, device and mobile data collection services, and analytic solutions using automotive telematics information, as well as identity theft protection and remediation services. This segment also offers its products under various brands, including Allstate Protection Plans, Allstate Dealer Services, Allstate Roadside, Arity, Avail, and Allstate Identity Protection. The Allstate Health and Benefits segment provides life, accident, critical illness, short-term disability, and other health insurance products; stop-loss and fully insured group health products to employers; and short-term medical and medicare supplement insurance to individuals. The Run-off Property-Liability segment offers property and casualty insurance coverage that primarily relates to policies written during the 1960s through the mid-1980s. The Corporate and Other segment provides debt services, as well as non-insurance operations. It sells its products through agents, independent agents, call and contact centers, retailers, direct to consumer, wholesale partners, and affinity groups, as well as through online and mobile applications. The Allstate Corporation was founded in 1931 and is headquartered in Northbrook, Illinois.

Fundamental data was last updated by Penke on 2024-12-28 15:11:05.

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 less efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable 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 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 cheap.
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 Allstate earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Allstate to the Insurance - Property & Casualty industry mean.
  • A Net Profit Margin of 7.2% means that $0.07 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of The Allstate Corporation:

  • The MRQ is 7.2%. The company is making a profit. +1
  • The TTM is 6.8%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ7.2%TTM6.8%+0.3%
TTM6.8%YOY-3.6%+10.4%
TTM6.8%5Y4.2%+2.7%
5Y4.2%10Y5.5%-1.3%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Allstate to the Insurance - Property & Casualty industry mean.
  • 1.0% Return on Assets means that Allstate generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of The Allstate Corporation:

  • The MRQ is 1.0%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.0%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.0%TTM1.0%+0.0%
TTM1.0%YOY-0.5%+1.5%
TTM1.0%5Y0.4%+0.6%
5Y0.4%10Y0.5%-0.1%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Allstate to the Insurance - Property & Casualty industry mean.
  • 5.7% Return on Equity means Allstate generated $0.06 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of The Allstate Corporation:

  • The MRQ is 5.7%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 5.6%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ5.7%TTM5.6%+0.1%
TTM5.6%YOY-3.1%+8.7%
TTM5.6%5Y1.9%+3.7%
5Y1.9%10Y2.4%-0.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of The Allstate Corporation.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Allstate is operating .

  • Measures how much profit Allstate 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 Allstate to the Insurance - Property & Casualty industry mean.
  • An Operating Margin of 9.2% means the company generated $0.09  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of The Allstate Corporation:

  • The MRQ is 9.2%. The company is operating less efficient.
  • The TTM is 25.7%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ9.2%TTM25.7%-16.6%
TTM25.7%YOY-5.7%+31.4%
TTM25.7%5Y10.0%+15.8%
5Y10.0%10Y9.6%+0.4%
4.3.2.2. Operating Ratio

Measures how efficient Allstate is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Insurance - Property & Casualty industry mean).
  • An Operation Ratio of 1.00 means that the operating costs are $1.00 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of The Allstate Corporation:

  • The MRQ is 1.000. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.300. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ1.000TTM0.300+0.700
TTM0.300YOY1.224-0.924
TTM0.3005Y0.544-0.244
5Y0.54410Y0.681-0.138
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of The Allstate Corporation.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Allstate 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 0.02 means the company has $0.02 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of The Allstate Corporation:

  • The MRQ is 0.017. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.374. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.017TTM0.374-0.356
TTM0.374YOY7.802-7.429
TTM0.3745Y20.460-20.086
5Y20.46010Y10.336+10.123
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Allstate to the Insurance - Property & Casualty industry mean.
  • A Quick Ratio of 0.29 means the company can pay off $0.29 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of The Allstate Corporation:

  • The MRQ is 0.289. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.618. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.289TTM0.618-0.329
TTM0.618YOY18.575-17.957
TTM0.6185Y25.981-25.363
5Y25.98110Y13.119+12.862
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of The Allstate Corporation.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Allstate to Insurance - Property & Casualty industry mean.
  • A Debt to Asset Ratio of 0.82 means that Allstate assets are financed with 81.7% credit (debt) and the remaining percentage (100% - 81.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of The Allstate Corporation:

  • The MRQ is 0.817. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.629. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.817TTM0.629+0.188
TTM0.629YOY0.266+0.363
TTM0.6295Y0.649-0.020
5Y0.64910Y0.725-0.076
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Allstate to the Insurance - Property & Casualty industry mean.
  • A Debt to Equity ratio of 445.0% means that company has $4.45 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of The Allstate Corporation:

  • The MRQ is 4.450. The company is unable to pay all its debts with equity. -1
  • The TTM is 3.361. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ4.450TTM3.361+1.089
TTM3.361YOY1.538+1.823
TTM3.3615Y3.159+0.202
5Y3.15910Y3.600-0.441
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 Allstate generates.

  • Above 15 is considered overpriced but always compare Allstate to the Insurance - Property & Casualty industry mean.
  • A PE ratio of 10.68 means the investor is paying $10.68 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of The Allstate Corporation:

  • The EOD is 10.759. Based on the earnings, the company is underpriced. +1
  • The MRQ is 10.678. Based on the earnings, the company is underpriced. +1
  • The TTM is 14.644. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD10.759MRQ10.678+0.082
MRQ10.678TTM14.644-3.966
TTM14.644YOY-58.811+73.455
TTM14.6445Y-5.815+20.459
5Y-5.81510Y2.749-8.564
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 The Allstate Corporation:

  • The EOD is 4.080. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 4.049. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 5.951. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD4.080MRQ4.049+0.031
MRQ4.049TTM5.951-1.901
TTM5.951YOY9.197-3.246
TTM5.9515Y8.394-2.444
5Y8.39410Y8.727-0.333
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 Allstate 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 2.44 means the investor is paying $2.44 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of The Allstate Corporation:

  • The EOD is 2.458. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.439. Based on the equity, the company is underpriced. +1
  • The TTM is 1.905. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.458MRQ2.439+0.019
MRQ2.439TTM1.905+0.534
TTM1.905YOY0.755+1.150
TTM1.9055Y1.372+0.533
5Y1.37210Y1.3720.000
4.6.2. Total Gains per Share

2.4. Latest News of The Allstate Corporation

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

DateTitleRead
2025-01-16
08:31
Iran says Gaza ceasefire is a 'victory' for Palestinian resistanceRead
2025-01-16
08:21
Indian central bank likely selling dollars to support rupee, traders sayRead
2025-01-16
08:16
Discounter Pepco says Poundland's sales fall worsened in Christmas quarterRead
2025-01-16
07:48
Cartier owner Richemont posts 10% jump in Q3 salesRead
2025-01-16
07:35
Dollar-rupee forward premiums dip after India central bank's liquidity infusionRead
2025-01-16
07:02
Biden-Trump teamwork advanced Gaza ceasefire, says outgoing US ambassador to IsraelRead
2025-01-16
00:10
US TikTok users scramble, despair as Bytedance waves the 'white flag'Read
2025-01-15
23:57
Cuba begins releasing prisoners following Biden announcementsRead
2025-01-15
23:49
Report: Hornets trade Nick Richards to Suns for Josh OkogieRead
2025-01-15
23:49
PSG overcome Espaly 4-2 to reach French Cup last 16Read

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of The Allstate Corporation.

4.8.1. Institutions holding The Allstate Corporation

Institutions are holding 79.937% of the shares of The Allstate Corporation.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc12.17730.1095322459981687070.5259
2024-06-30BlackRock Inc7.48950.0717198325197748424.0658
2024-09-30State Street Corp4.34140.0891114963061269221.1163
2024-09-30T. Rowe Price Associates, Inc.3.44260.19919116155-185437-1.9936
2024-09-30Geode Capital Management, LLC2.35220.09546228581745371.2112
2024-09-30Bank of New York Mellon Corp1.95690.182851819722942756.0207
2024-09-30Morgan Stanley - Brokerage Accounts1.56670.0574148758-4893134-54.1163
2024-09-30Amvescap Plc.1.34990.13093574576-98689-2.6867
2024-09-30Northern Trust Corp1.140.09373018796-117094-3.734
2024-09-30Deutsche Bank AG1.1390.232830162131469395.1211
2024-09-30Allspring Global Investments Holdings, LLC1.13320.8813300086647204018.6664
2024-09-30American Century Companies Inc1.02130.2982704408-37079-1.3525
2024-09-30GQG Partners LLC0.99350.782263082226308220
2024-09-30Bank of America Corp0.96510.04022555509-4027501-61.1802
2024-09-30Legal & General Group PLC0.95770.10022535941-74725-2.8623
2024-09-30Diamond Hill Capital Management Inc0.88941.8072355291-1391867-37.1446
2024-09-30Macquarie Group Ltd0.84850.462246873-213312-8.6706
2024-09-30ING Investment Management LLC0.81430.424215638525719113.5421
2024-09-30Viking Global Investors LP0.77121.411620421021496920274.5725
2024-09-30UBS Asset Mgmt Americas Inc0.71610.09241896270-175114-8.454
Total 46.06587.5587121984341-4770757-3.9%

4.9.2. Funds holding The Allstate Corporation

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-30Vanguard Total Stock Mkt Idx Inv3.13340.09378297361-24509-0.2945
2024-11-30Vanguard Institutional 500 Index Trust2.68120.10737099813999701.4282
2024-11-30Vanguard Mid Cap Index Institutional2.12660.61585631274294050.5249
2024-11-30SPDR® S&P 500® ETF Trust1.22880.1073253925192200.5942
2024-10-31Fidelity 500 Index1.22380.1023240547-5326-0.1641
2024-11-30iShares Core S&P 500 ETF1.12690.1071298412300
2024-11-30Vanguard Value Index Inv0.85350.24082259971206530.9223
2024-09-30Allspring Special US Mid Cap Value Eq0.79192.793920970001155005.8289
2024-11-30Allspring Special Mid Cap Value Inst0.77952.92592064100-32900-1.5689
2024-11-30The Financial Select Sector SPDR® ETF0.74340.7705196858686450.4411
2024-11-30Vanguard Mid-Cap Value ETF0.68811.1536182211445070.248
2024-11-30Vanguard Institutional Index I0.63090.10721670776-6670-0.3976
2024-09-30T. Rowe Price U.S. Value Equity Tr-Z0.54780.82141450573-299001-17.0899
2024-11-30Vanguard Dividend Appreciation ETF0.54090.2806143232484820.5957
2024-09-30T. Rowe Price US Value Equity Composite0.51380.82721360638-338753-19.9338
2024-10-31T. Rowe Price Value0.51170.82661355021-5617-0.4128
2024-10-31DWS Top Dividende LD0.50151.1343132798200
2024-11-30State St S&P 500® Indx SL Cl III0.48310.10651279339-700-0.0547
2024-10-31Allianz Income and Growth IT H2 EUR0.47160.47861248773-429336-25.5845
2024-11-30iShares MSCI USA Min Vol Factor ETF0.4180.9445110681500
Total 19.996414.544552951055-836430-1.6%

5.3. Insider Transactions

Insiders are holding 0.579% of the shares of The Allstate Corporation.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-09-20John E DugenskeSELL36367191.38
2024-08-21Thomas J WilsonSELL90000179.34
2024-08-19Robert TooheySELL16682180.17
2024-08-16Elizabeth BradySELL49481179.09
2024-07-18Suren GuptaSELL45775177.28
2024-03-26John E DugenskeSELL31000170.2
2024-02-27John C PintozziSELL4000159.47
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
Other Current Assets  18,331,000-1,882,00016,449,0003,192,00019,641,000272,00019,913,000-47,777,000-27,864,000
Accumulated Other Comprehensive Income  -2,570,0001,870,000-700,000-183,000-883,000-143,000-1,026,0001,277,000251,000



5.2. Latest Balance Sheet

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

Summary
Total Assets113,743,000
Total Liabilities92,905,000
Total Stockholder Equity20,877,000
 As reported
Total Liabilities 92,905,000
Total Stockholder Equity+ 20,877,000
Total Assets = 113,743,000

Assets

Total Assets113,743,000
Total Current Assets816,000
Long-term Assets76,102,000
Total Current Assets
Cash And Cash Equivalents 816,000
Short-term Investments 1,631,000
Net Receivables 11,041,000
Total Current Assets  (as reported)816,000
Total Current Assets  (calculated)13,488,000
+/- 12,672,000
Long-term Assets
Property Plant Equipment 714,000
Goodwill 3,206,000
Long Term Investments 71,971,000
Long-term Assets Other 211,000
Long-term Assets  (as reported)76,102,000
Long-term Assets  (calculated)76,102,000
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities46,701,000
Long-term Liabilities37,791,000
Total Stockholder Equity20,877,000
Total Current Liabilities
Short-term Debt 600,000
Other Current Liabilities 46,101,000
Total Current Liabilities  (as reported)46,701,000
Total Current Liabilities  (calculated)46,701,000
+/-0
Long-term Liabilities
Long term Debt 8,083,000
Long-term Liabilities  (as reported)37,791,000
Long-term Liabilities  (calculated)8,083,000
+/- 29,708,000
Total Stockholder Equity
Common Stock9,000
Retained Earnings 51,635,000
Accumulated Other Comprehensive Income 251,000
Other Stockholders Equity -33,019,000
Total Stockholder Equity (as reported)20,877,000
Total Stockholder Equity (calculated)18,876,000
+/- 2,001,000
Other
Capital Stock2,010,000
Cash and Short Term Investments 816,000
Common Stock Shares Outstanding 268,000
Liabilities and Stockholders Equity 113,743,000
Net Debt 7,267,000
Net Invested Capital 26,959,000
Net Working Capital -45,885,000
Short Long Term Debt Total 8,083,000



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-31
> Total Assets 
0
0
0
52,098,000
53,543,000
55,598,000
57,060,000
59,358,000
59,419,000
59,784,000
60,950,000
61,369,000
62,693,000
65,887,000
68,165,000
0
70,399,000
70,029,000
72,213,000
74,508,000
74,415,000
77,106,000
79,990,000
80,918,000
84,536,000
85,123,000
85,397,000
87,691,000
89,423,000
89,414,000
90,322,000
98,119,000
100,206,000
103,410,000
105,702,000
104,808,000
106,453,000
108,265,000
108,606,000
109,175,000
112,256,000
115,227,000
116,732,000
117,426,000
120,348,000
127,054,000
130,262,000
134,142,000
138,042,000
139,808,000
147,772,000
149,725,000
151,466,000
154,943,000
156,131,000
156,072,000
156,807,000
157,094,000
160,324,000
157,554,000
160,089,000
160,537,000
159,373,000
156,408,000
152,210,000
150,833,000
143,574,000
134,798,000
130,371,000
133,091,000
135,504,000
132,652,000
132,386,000
130,810,000
132,534,000
130,874,000
130,425,000
129,023,000
126,959,000
125,563,000
125,933,000
125,535,000
126,988,000
126,947,000
126,612,000
121,480,000
122,285,000
123,520,000
124,291,000
110,233,000
108,310,000
108,533,000
108,064,000
107,117,000
105,849,000
104,656,000
105,947,000
107,284,000
108,537,000
108,610,000
110,243,000
110,865,000
113,632,000
112,422,000
113,289,000
113,369,000
114,490,000
112,249,000
115,834,000
118,374,000
121,073,000
119,950,000
116,107,000
121,266,000
122,750,000
125,987,000
129,811,000
132,643,000
133,440,000
99,440,000
97,150,000
96,350,000
97,676,000
97,957,000
99,631,000
100,514,000
101,176,000
103,362,000
96,515,000
99,638,000
113,743,000
113,743,00099,638,00096,515,000103,362,000101,176,000100,514,00099,631,00097,957,00097,676,00096,350,00097,150,00099,440,000133,440,000132,643,000129,811,000125,987,000122,750,000121,266,000116,107,000119,950,000121,073,000118,374,000115,834,000112,249,000114,490,000113,369,000113,289,000112,422,000113,632,000110,865,000110,243,000108,610,000108,537,000107,284,000105,947,000104,656,000105,849,000107,117,000108,064,000108,533,000108,310,000110,233,000124,291,000123,520,000122,285,000121,480,000126,612,000126,947,000126,988,000125,535,000125,933,000125,563,000126,959,000129,023,000130,425,000130,874,000132,534,000130,810,000132,386,000132,652,000135,504,000133,091,000130,371,000134,798,000143,574,000150,833,000152,210,000156,408,000159,373,000160,537,000160,089,000157,554,000160,324,000157,094,000156,807,000156,072,000156,131,000154,943,000151,466,000149,725,000147,772,000139,808,000138,042,000134,142,000130,262,000127,054,000120,348,000117,426,000116,732,000115,227,000112,256,000109,175,000108,606,000108,265,000106,453,000104,808,000105,702,000103,410,000100,206,00098,119,00090,322,00089,414,00089,423,00087,691,00085,397,00085,123,00084,536,00080,918,00079,990,00077,106,00074,415,00074,508,00072,213,00070,029,00070,399,000068,165,00065,887,00062,693,00061,369,00060,950,00059,784,00059,419,00059,358,00057,060,00055,598,00053,543,00052,098,000000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
152,000
164,000
4,085,000
129,000
182,000
167,000
3,866,000
263,000
301,000
260,000
5,817,000
190,000
254,000
3,544,000
6,603,000
4,235,000
102,421,000
104,713,000
102,561,000
104,223,000
105,962,000
106,341,000
106,907,000
110,023,000
113,331,000
114,829,000
115,510,000
118,437,000
125,166,000
128,283,000
132,167,000
136,090,000
137,919,000
145,943,000
147,882,000
149,628,000
153,091,000
154,282,000
154,207,000
154,930,000
155,226,000
158,495,000
155,719,000
158,231,000
158,657,000
157,488,000
154,521,000
150,360,000
148,941,000
141,690,000
132,865,000
128,453,000
131,186,000
133,617,000
130,787,000
8,009,000
7,955,000
8,257,000
8,680,000
7,469,000
8,098,000
9,531,000
6,987,000
7,371,000
83,426,000
83,479,000
82,874,000
81,692,000
76,789,000
66,705,000
66,822,000
67,602,000
68,907,000
68,802,000
68,562,000
8,915,000
9,225,000
9,652,000
8,161,000
9,615,000
8,889,000
8,051,000
10,321,000
8,844,000
8,350,000
8,810,000
8,347,000
9,730,000
9,565,000
9,727,000
9,680,000
64,954,000
65,463,000
12,395,000
95,172,000
91,581,000
36,677,000
36,393,000
35,460,000
69,327,000
69,795,000
71,284,000
32,355,000
12,536,000
11,507,000
11,734,000
11,629,000
10,145,000
24,700,000
10,962,000
24,719,000
19,641,000
19,913,000
816,000
816,00019,913,00019,641,00024,719,00010,962,00024,700,00010,145,00011,629,00011,734,00011,507,00012,536,00032,355,00071,284,00069,795,00069,327,00035,460,00036,393,00036,677,00091,581,00095,172,00012,395,00065,463,00064,954,0009,680,0009,727,0009,565,0009,730,0008,347,0008,810,0008,350,0008,844,00010,321,0008,051,0008,889,0009,615,0008,161,0009,652,0009,225,0008,915,00068,562,00068,802,00068,907,00067,602,00066,822,00066,705,00076,789,00081,692,00082,874,00083,479,00083,426,0007,371,0006,987,0009,531,0008,098,0007,469,0008,680,0008,257,0007,955,0008,009,000130,787,000133,617,000131,186,000128,453,000132,865,000141,690,000148,941,000150,360,000154,521,000157,488,000158,657,000158,231,000155,719,000158,495,000155,226,000154,930,000154,207,000154,282,000153,091,000149,628,000147,882,000145,943,000137,919,000136,090,000132,167,000128,283,000125,166,000118,437,000115,510,000114,829,000113,331,000110,023,000106,907,000106,341,000105,962,000104,223,000102,561,000104,713,000102,421,0004,235,0006,603,0003,544,000254,000190,0005,817,000260,000301,000263,0003,866,000167,000182,000129,0004,085,000164,000152,00000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
152,000
164,000
116,000
129,000
182,000
167,000
220,000
263,000
301,000
260,000
258,000
190,000
254,000
230,000
254,000
290,000
238,000
231,000
222,000
144,000
204,000
219,000
263,000
335,000
299,000
431,000
462,000
390,000
507,000
247,000
366,000
316,000
295,000
370,000
414,000
339,000
365,000
408,000
313,000
343,000
466,000
327,000
443,000
471,000
385,000
307,000
422,000
370,000
748,000
355,000
415,000
837,000
667,000
727,000
612,000
704,000
711,000
500,000
562,000
641,000
693,000
1,026,000
776,000
577,000
571,000
642,000
806,000
820,000
634,000
1,069,000
675,000
1,170,000
889,000
885,000
657,000
916,000
805,000
905,000
495,000
531,000
446,000
389,000
436,000
442,000
482,000
690,000
617,000
450,000
489,000
460,000
499,000
551,000
599,000
587,000
338,000
338,000
547,000
370,000
377,000
709,000
656,000
690,000
763,000
1,130,000
766,000
786,000
736,000
662,000
699,000
860,000
722,000
850,000
599,000
816,000
816,000599,000850,000722,000860,000699,000662,000736,000786,000766,0001,130,000763,000690,000656,000709,000377,000370,000547,000338,000338,000587,000599,000551,000499,000460,000489,000450,000617,000690,000482,000442,000436,000389,000446,000531,000495,000905,000805,000916,000657,000885,000889,0001,170,000675,0001,069,000634,000820,000806,000642,000571,000577,000776,0001,026,000693,000641,000562,000500,000711,000704,000612,000727,000667,000837,000415,000355,000748,000370,000422,000307,000385,000471,000443,000327,000466,000343,000313,000408,000365,000339,000414,000370,000295,000316,000366,000247,000507,000390,000462,000431,000299,000335,000263,000219,000204,000144,000222,000231,000238,000290,000254,000230,000254,000190,000258,000260,000301,000263,000220,000167,000182,000129,000116,000164,000152,00000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,278,000
0
0
0
687,000
687,000
0
0
2,477,000
2,477,000
0
0
2,422,000
3,226,000
3,875,000
4,459,000
1,831,000
3,852,000
3,063,000
3,213,000
1,908,000
4,042,000
4,859,000
4,080,000
2,215,000
4,649,000
4,545,000
5,107,000
1,815,000
2,926,000
2,972,000
4,691,000
4,133,000
4,427,000
3,436,000
3,274,000
3,470,000
4,985,000
4,429,000
3,845,000
2,430,000
3,197,000
4,775,000
3,869,000
3,058,000
6,572,000
9,639,000
8,707,000
8,906,000
8,125,000
6,070,000
3,470,000
3,056,000
2,482,000
2,414,000
2,776,000
3,279,000
1,986,000
2,536,000
3,517,000
1,291,000
1,886,000
1,867,000
2,825,000
2,336,000
3,169,000
2,646,000
2,694,000
2,393,000
2,573,000
2,914,000
2,463,000
2,540,000
2,497,000
2,821,000
3,036,000
2,122,000
3,526,000
2,850,000
1,863,000
4,288,000
2,753,000
2,175,000
2,198,000
1,944,000
3,424,000
3,123,000
3,071,000
3,027,000
4,157,000
3,740,000
5,254,000
4,256,000
5,671,000
5,344,000
4,559,000
7,800,000
6,017,000
5,516,000
6,428,000
4,009,000
4,344,000
4,384,000
4,030,000
4,173,000
6,722,000
5,137,000
3,368,000
5,144,000
7,651,000
7,943,000
1,631,000
1,631,0007,943,0007,651,0005,144,0003,368,0005,137,0006,722,0004,173,0004,030,0004,384,0004,344,0004,009,0006,428,0005,516,0006,017,0007,800,0004,559,0005,344,0005,671,0004,256,0005,254,0003,740,0004,157,0003,027,0003,071,0003,123,0003,424,0001,944,0002,198,0002,175,0002,753,0004,288,0001,863,0002,850,0003,526,0002,122,0003,036,0002,821,0002,497,0002,540,0002,463,0002,914,0002,573,0002,393,0002,694,0002,646,0003,169,0002,336,0002,825,0001,867,0001,886,0001,291,0003,517,0002,536,0001,986,0003,279,0002,776,0002,414,0002,482,0003,056,0003,470,0006,070,0008,125,0008,906,0008,707,0009,639,0006,572,0003,058,0003,869,0004,775,0003,197,0002,430,0003,845,0004,429,0004,985,0003,470,0003,274,0003,436,0004,427,0004,133,0004,691,0002,972,0002,926,0001,815,0005,107,0004,545,0004,649,0002,215,0004,080,0004,859,0004,042,0001,908,0003,213,0003,063,0003,852,0001,831,0004,459,0003,875,0003,226,0002,422,000002,477,0002,477,00000687,000687,0000001,278,0000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,691,000
0
0
0
2,959,000
2,959,000
0
0
3,082,000
3,082,000
0
3,314,000
3,927,000
3,945,000
3,962,000
3,942,000
3,802,000
3,863,000
3,971,000
4,087,000
3,976,000
3,995,000
4,076,000
4,247,000
4,075,000
4,094,000
4,325,000
4,455,000
4,386,000
4,489,000
4,632,000
4,824,000
4,721,000
4,810,000
4,848,000
4,959,000
4,739,000
4,803,000
4,844,000
4,943,000
4,789,000
4,796,000
4,864,000
4,973,000
4,879,000
4,851,000
4,906,000
5,038,000
4,842,000
4,766,000
4,794,000
4,970,000
4,839,000
4,823,000
4,830,000
4,981,000
4,839,000
4,842,000
4,869,000
4,988,000
4,920,000
4,908,000
4,929,000
5,108,000
13,818,000
13,382,000
13,462,000
12,279,000
12,858,000
12,783,000
12,884,000
13,159,000
13,955,000
13,910,000
14,119,000
14,179,000
14,062,000
14,131,000
14,243,000
14,721,000
14,342,000
14,372,000
14,415,000
15,670,000
14,707,000
14,772,000
14,863,000
15,190,000
15,719,000
15,575,000
15,672,000
15,921,000
15,683,000
15,615,000
15,657,000
15,706,000
15,699,000
17,566,000
17,643,000
18,848,000
18,388,000
18,565,000
18,200,000
19,111,000
18,771,000
19,011,000
18,864,000
19,185,000
18,853,000
19,299,000
19,492,000
11,041,000
11,041,00019,492,00019,299,00018,853,00019,185,00018,864,00019,011,00018,771,00019,111,00018,200,00018,565,00018,388,00018,848,00017,643,00017,566,00015,699,00015,706,00015,657,00015,615,00015,683,00015,921,00015,672,00015,575,00015,719,00015,190,00014,863,00014,772,00014,707,00015,670,00014,415,00014,372,00014,342,00014,721,00014,243,00014,131,00014,062,00014,179,00014,119,00013,910,00013,955,00013,159,00012,884,00012,783,00012,858,00012,279,00013,462,00013,382,00013,818,0005,108,0004,929,0004,908,0004,920,0004,988,0004,869,0004,842,0004,839,0004,981,0004,830,0004,823,0004,839,0004,970,0004,794,0004,766,0004,842,0005,038,0004,906,0004,851,0004,879,0004,973,0004,864,0004,796,0004,789,0004,943,0004,844,0004,803,0004,739,0004,959,0004,848,0004,810,0004,721,0004,824,0004,632,0004,489,0004,386,0004,455,0004,325,0004,094,0004,075,0004,247,0004,076,0003,995,0003,976,0004,087,0003,971,0003,863,0003,802,0003,942,0003,962,0003,945,0003,927,0003,314,00003,082,0003,082,000002,959,0002,959,0000002,691,0000000000000000000000
       Other Current 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
94,346,000
96,081,000
96,706,000
96,364,000
98,724,000
98,822,000
100,760,000
101,651,000
104,097,000
106,071,000
108,758,000
109,304,000
115,789,000
118,474,000
125,600,000
128,359,000
130,020,000
136,058,000
138,614,000
140,052,000
144,442,000
145,641,000
145,685,000
144,799,000
145,487,000
149,380,000
148,057,000
149,767,000
148,633,000
148,339,000
146,162,000
138,567,000
133,648,000
127,590,000
118,702,000
114,725,000
119,655,000
124,450,000
122,280,000
0
0
0
0
0
0
0
0
0
76,059,000
74,904,000
65,914,000
64,321,000
60,047,000
50,663,000
50,896,000
51,076,000
52,220,000
52,295,000
51,410,000
-8,408,000
-8,520,000
-8,468,000
-8,518,000
-8,573,000
-8,650,000
-8,922,000
-8,745,000
-8,723,000
-8,722,000
-9,748,000
-8,921,000
-8,916,000
-8,910,000
-8,994,000
-9,565,000
44,671,000
45,452,000
-9,367,000
74,895,000
69,957,000
15,129,000
15,758,000
11,584,000
45,035,000
45,980,000
45,318,000
9,195,000
10,120,000
15,902,000
16,753,000
-12,051,000
21,000,000
19,646,000
18,331,000
16,449,000
19,641,000
19,913,000
-27,864,000
-27,864,00019,913,00019,641,00016,449,00018,331,00019,646,00021,000,000-12,051,00016,753,00015,902,00010,120,0009,195,00045,318,00045,980,00045,035,00011,584,00015,758,00015,129,00069,957,00074,895,000-9,367,00045,452,00044,671,000-9,565,000-8,994,000-8,910,000-8,916,000-8,921,000-9,748,000-8,722,000-8,723,000-8,745,000-8,922,000-8,650,000-8,573,000-8,518,000-8,468,000-8,520,000-8,408,00051,410,00052,295,00052,220,00051,076,00050,896,00050,663,00060,047,00064,321,00065,914,00074,904,00076,059,000000000000122,280,000124,450,000119,655,000114,725,000118,702,000127,590,000133,648,000138,567,000146,162,000148,339,000148,633,000149,767,000148,057,000149,380,000145,487,000144,799,000145,685,000145,641,000144,442,000140,052,000138,614,000136,058,000130,020,000128,359,000125,600,000118,474,000115,789,000109,304,000108,758,000106,071,000104,097,000101,651,000100,760,00098,822,00098,724,00096,364,00096,706,00096,081,00094,346,000000000000000000000000000000000000
   > Long-term Assets 
0
0
0
904,000
888,000
870,000
824,000
822,000
810,000
806,000
795,000
788,000
763,000
767,000
735,000
0
720,000
724,000
701,000
54,648,000
709,000
1,434,000
727,000
1,428,000
754,000
762,000
775,000
63,261,000
818,000
834,000
1,193,000
65,362,000
1,036,000
989,000
989,000
2,247,000
2,230,000
2,303,000
2,265,000
2,268,000
2,233,000
1,896,000
1,903,000
1,916,000
1,911,000
1,888,000
1,979,000
1,975,000
1,952,000
1,889,000
1,829,000
1,843,000
1,838,000
1,852,000
1,849,000
1,865,000
1,877,000
1,868,000
1,829,000
1,835,000
1,858,000
1,880,000
1,885,000
1,887,000
1,850,000
1,892,000
1,884,000
1,933,000
1,918,000
1,905,000
1,887,000
1,865,000
124,377,000
122,855,000
124,277,000
122,194,000
122,956,000
120,925,000
117,428,000
118,576,000
118,562,000
42,109,000
43,509,000
44,073,000
44,920,000
44,691,000
55,580,000
56,698,000
56,689,000
41,326,000
39,508,000
39,971,000
99,149,000
97,892,000
96,197,000
96,495,000
96,332,000
98,395,000
100,486,000
98,289,000
101,399,000
102,515,000
104,822,000
104,075,000
103,559,000
103,804,000
104,763,000
102,569,000
50,880,000
52,911,000
108,678,000
24,778,000
24,526,000
84,589,000
86,357,000
90,527,000
60,484,000
62,848,000
62,156,000
67,085,000
4,463,000
4,589,000
5,002,000
4,875,000
4,818,000
65,574,000
5,227,000
70,127,000
76,874,000
79,725,000
76,102,000
76,102,00079,725,00076,874,00070,127,0005,227,00065,574,0004,818,0004,875,0005,002,0004,589,0004,463,00067,085,00062,156,00062,848,00060,484,00090,527,00086,357,00084,589,00024,526,00024,778,000108,678,00052,911,00050,880,000102,569,000104,763,000103,804,000103,559,000104,075,000104,822,000102,515,000101,399,00098,289,000100,486,00098,395,00096,332,00096,495,00096,197,00097,892,00099,149,00039,971,00039,508,00041,326,00056,689,00056,698,00055,580,00044,691,00044,920,00044,073,00043,509,00042,109,000118,562,000118,576,000117,428,000120,925,000122,956,000122,194,000124,277,000122,855,000124,377,0001,865,0001,887,0001,905,0001,918,0001,933,0001,884,0001,892,0001,850,0001,887,0001,885,0001,880,0001,858,0001,835,0001,829,0001,868,0001,877,0001,865,0001,849,0001,852,0001,838,0001,843,0001,829,0001,889,0001,952,0001,975,0001,979,0001,888,0001,911,0001,916,0001,903,0001,896,0002,233,0002,268,0002,265,0002,303,0002,230,0002,247,000989,000989,0001,036,00065,362,0001,193,000834,000818,00063,261,000775,000762,000754,0001,428,000727,0001,434,000709,00054,648,000701,000724,000720,0000735,000767,000763,000788,000795,000806,000810,000822,000824,000870,000888,000904,000000
       Property Plant Equipment 
0
0
0
904,000
888,000
870,000
824,000
822,000
810,000
806,000
795,000
788,000
763,000
767,000
735,000
0
720,000
724,000
701,000
714,000
709,000
1,434,000
727,000
741,000
754,000
762,000
775,000
803,000
818,000
834,000
822,000
916,000
956,000
989,000
989,000
1,000,000
999,000
989,000
969,000
984,000
973,000
970,000
976,000
989,000
981,000
958,000
1,049,000
1,046,000
1,023,000
1,011,000
1,001,000
1,018,000
1,013,000
1,027,000
1,024,000
1,040,000
1,052,000
1,043,000
1,004,000
1,010,000
1,033,000
1,055,000
1,060,000
1,062,000
1,025,000
1,017,000
1,004,000
1,059,000
1,044,000
1,031,000
1,013,000
990,000
954,000
935,000
922,000
921,000
912,000
914,000
908,000
914,000
912,000
909,000
928,000
989,000
998,000
971,000
993,000
1,024,000
1,024,000
990,000
1,012,000
1,031,000
1,026,000
1,038,000
1,050,000
1,024,000
1,011,000
1,011,000
1,013,000
1,065,000
1,067,000
1,072,000
1,067,000
1,072,000
1,060,000
1,040,000
1,032,000
1,045,000
1,047,000
1,058,000
1,092,000
1,145,000
1,123,000
1,100,000
1,076,000
1,057,000
1,002,000
1,026,000
965,000
939,000
966,000
975,000
1,008,000
987,000
971,000
945,000
909,000
859,000
802,000
777,000
714,000
714,000777,000802,000859,000909,000945,000971,000987,0001,008,000975,000966,000939,000965,0001,026,0001,002,0001,057,0001,076,0001,100,0001,123,0001,145,0001,092,0001,058,0001,047,0001,045,0001,032,0001,040,0001,060,0001,072,0001,067,0001,072,0001,067,0001,065,0001,013,0001,011,0001,011,0001,024,0001,050,0001,038,0001,026,0001,031,0001,012,000990,0001,024,0001,024,000993,000971,000998,000989,000928,000909,000912,000914,000908,000914,000912,000921,000922,000935,000954,000990,0001,013,0001,031,0001,044,0001,059,0001,004,0001,017,0001,025,0001,062,0001,060,0001,055,0001,033,0001,010,0001,004,0001,043,0001,052,0001,040,0001,024,0001,027,0001,013,0001,018,0001,001,0001,011,0001,023,0001,046,0001,049,000958,000981,000989,000976,000970,000973,000984,000969,000989,000999,0001,000,000989,000989,000956,000916,000822,000834,000818,000803,000775,000762,000754,000741,000727,0001,434,000709,000714,000701,000724,000720,0000735,000767,000763,000788,000795,000806,000810,000822,000824,000870,000888,000904,000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,247,000
1,231,000
1,314,000
1,296,000
1,284,000
1,260,000
926,000
927,000
927,000
930,000
930,000
930,000
929,000
929,000
878,000
828,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
825,000
875,000
880,000
874,000
874,000
874,000
874,000
875,000
874,000
874,000
874,000
874,000
874,000
874,000
874,000
1,242,000
1,242,000
1,242,000
1,242,000
1,240,000
1,239,000
1,239,000
1,243,000
1,243,000
1,243,000
1,219,000
1,219,000
1,219,000
1,219,000
1,219,000
1,219,000
1,219,000
1,219,000
1,219,000
1,219,000
1,219,000
2,295,000
2,309,000
2,309,000
2,181,000
2,189,000
2,189,000
2,189,000
2,530,000
2,547,000
2,547,000
2,545,000
2,545,000
2,544,000
2,544,000
2,544,000
2,544,000
3,350,000
3,349,000
3,389,000
3,502,000
3,497,000
3,496,000
3,502,000
3,502,000
3,502,000
3,502,000
3,502,000
3,502,000
3,502,000
3,502,000
3,206,000
3,206,0003,502,0003,502,0003,502,0003,502,0003,502,0003,502,0003,502,0003,502,0003,496,0003,497,0003,502,0003,389,0003,349,0003,350,0002,544,0002,544,0002,544,0002,544,0002,545,0002,545,0002,547,0002,547,0002,530,0002,189,0002,189,0002,189,0002,181,0002,309,0002,309,0002,295,0001,219,0001,219,0001,219,0001,219,0001,219,0001,219,0001,219,0001,219,0001,219,0001,219,0001,219,0001,243,0001,243,0001,243,0001,239,0001,239,0001,240,0001,242,0001,242,0001,242,0001,242,000874,000874,000874,000874,000874,000874,000874,000875,000874,000874,000874,000874,000880,000875,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000825,000828,000878,000929,000929,000930,000930,000930,000927,000927,000926,0001,260,0001,284,0001,296,0001,314,0001,231,0001,247,00000000000000000000000000000000000000
       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
101,292,000
100,496,000
100,164,000
98,379,000
0
0
0
0
98,059,000
98,174,000
93,088,000
96,677,000
97,372,000
97,690,000
83,174,000
81,316,000
81,704,000
81,034,000
79,751,000
78,917,000
78,327,000
79,444,000
80,258,000
81,671,000
82,366,000
81,720,000
81,878,000
83,361,000
83,372,000
83,865,000
83,830,000
84,584,000
81,860,000
84,735,000
87,124,000
89,920,000
88,962,000
85,435,000
90,242,000
91,813,000
94,837,000
60,423,000
58,473,000
62,179,000
61,224,000
62,109,000
61,414,000
61,395,000
59,339,000
63,911,000
64,139,000
60,921,000
64,800,000
66,040,000
68,810,000
71,971,000
71,971,00068,810,00066,040,00064,800,00060,921,00064,139,00063,911,00059,339,00061,395,00061,414,00062,109,00061,224,00062,179,00058,473,00060,423,00094,837,00091,813,00090,242,00085,435,00088,962,00089,920,00087,124,00084,735,00081,860,00084,584,00083,830,00083,865,00083,372,00083,361,00081,878,00081,720,00082,366,00081,671,00080,258,00079,444,00078,327,00078,917,00079,751,00081,034,00081,704,00081,316,00083,174,00097,690,00097,372,00096,677,00093,088,00098,174,00098,059,000000098,379,000100,164,000100,496,000101,292,000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible 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
1,247,000
0
0
0
1,284,000
1,260,000
926,000
927,000
927,000
930,000
930,000
930,000
1,111,000
929,000
878,000
828,000
1,008,000
825,000
825,000
825,000
984,000
825,000
825,000
825,000
937,000
825,000
825,000
825,000
924,000
825,000
875,000
880,000
1,061,000
874,000
874,000
874,000
1,033,000
874,000
874,000
874,000
1,007,000
874,000
874,000
874,000
1,242,000
1,242,000
1,242,000
1,242,000
1,240,000
1,239,000
1,239,000
1,243,000
1,243,000
1,243,000
1,219,000
1,219,000
1,219,000
1,219,000
1,219,000
1,219,000
1,219,000
1,219,000
1,219,000
1,219,000
1,219,000
2,295,000
2,309,000
2,309,000
2,181,000
4,964,000
5,088,000
5,222,000
713,000
4,670,000
4,667,000
4,683,000
481,000
0
0
0
453,000
0
0
0
1,420,000
0
5,030,000
5,273,000
1,177,000
5,471,000
5,607,000
5,824,000
966,000
5,946,000
6,112,000
0
06,112,0005,946,000966,0005,824,0005,607,0005,471,0001,177,0005,273,0005,030,00001,420,000000453,000000481,0004,683,0004,667,0004,670,000713,0005,222,0005,088,0004,964,0002,181,0002,309,0002,309,0002,295,0001,219,0001,219,0001,219,0001,219,0001,219,0001,219,0001,219,0001,219,0001,219,0001,219,0001,219,0001,243,0001,243,0001,243,0001,239,0001,239,0001,240,0001,242,0001,242,0001,242,0001,242,000874,000874,000874,0001,007,000874,000874,000874,0001,033,000874,000874,000874,0001,061,000880,000875,000825,000924,000825,000825,000825,000937,000825,000825,000825,000984,000825,000825,000825,0001,008,000828,000878,000929,0001,111,000930,000930,000930,000927,000927,000926,0001,260,0001,284,0000001,247,00000000000000000000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
70,798,000
71,348,000
15,775,000
73,577,000
75,490,000
79,096,000
75,624,000
83,519,000
84,060,000
84,362,000
18,613,000
88,415,000
88,326,000
85,585,000
26,154,000
94,935,000
88,041,000
89,378,000
88,649,000
90,558,000
91,321,000
90,978,000
91,463,000
94,876,000
96,897,000
98,729,000
98,354,000
101,707,000
108,045,000
110,413,000
112,592,000
118,332,000
119,243,000
124,278,000
122,612,000
127,316,000
131,758,000
132,335,000
127,479,000
130,701,000
130,032,000
134,038,000
128,153,000
134,097,000
132,607,000
131,634,000
124,217,000
121,390,000
117,128,000
110,836,000
95,491,000
98,332,000
100,857,000
106,257,000
103,904,000
105,292,000
104,167,000
105,220,000
102,415,000
104,935,000
102,544,000
98,121,000
97,521,000
98,089,000
97,383,000
97,986,000
95,477,000
96,703,000
92,410,000
95,733,000
96,024,000
96,759,000
82,606,000
80,718,000
79,038,000
78,642,000
76,723,000
74,982,000
75,045,000
75,603,000
77,207,000
79,350,000
75,488,000
80,266,000
81,282,000
82,396,000
81,051,000
14,369,000
14,135,000
14,081,000
13,198,000
14,515,000
14,596,000
14,270,000
14,184,000
14,709,000
205,855,000
209,107,000
216,514,000
190,295,000
195,491,000
195,596,000
166,525,000
80,151,000
80,254,000
80,940,000
81,453,000
84,668,000
10,240,000
84,987,000
8,516,000
0
0
36,825,000
36,825,000008,516,00084,987,00010,240,00084,668,00081,453,00080,940,00080,254,00080,151,000166,525,000195,596,000195,491,000190,295,000216,514,000209,107,000205,855,00014,709,00014,184,00014,270,00014,596,00014,515,00013,198,00014,081,00014,135,00014,369,00081,051,00082,396,00081,282,00080,266,00075,488,00079,350,00077,207,00075,603,00075,045,00074,982,00076,723,00078,642,00079,038,00080,718,00082,606,00096,759,00096,024,00095,733,00092,410,00096,703,00095,477,00097,986,00097,383,00098,089,00097,521,00098,121,000102,544,000104,935,000102,415,000105,220,000104,167,000105,292,000103,904,000106,257,000100,857,00098,332,00095,491,000110,836,000117,128,000121,390,000124,217,000131,634,000132,607,000134,097,000128,153,000134,038,000130,032,000130,701,000127,479,000132,335,000131,758,000127,316,000122,612,000124,278,000119,243,000118,332,000112,592,000110,413,000108,045,000101,707,00098,354,00098,729,00096,897,00094,876,00091,463,00090,978,00091,321,00090,558,00088,649,00089,378,00088,041,00094,935,00026,154,00085,585,00088,326,00088,415,00018,613,00084,362,00084,060,00083,519,00075,624,00079,096,00075,490,00073,577,00015,775,00071,348,00070,798,00000000000000000000
> Total Liabilities 
0
0
0
0
2,460,000
47,305,000
48,441,000
850,000
850,000
857,000
862,000
869,000
869,000
1,224,000
1,225,000
0
58,169,000
1,228,000
59,484,000
61,056,000
60,452,000
62,038,000
63,943,000
65,308,000
67,599,000
67,905,000
68,049,000
70,451,000
71,260,000
71,447,000
73,707,000
81,518,000
82,826,000
87,285,000
88,908,000
87,357,000
88,909,000
90,695,000
91,313,000
91,979,000
95,038,000
98,010,000
98,966,000
99,988,000
102,365,000
107,755,000
110,902,000
113,577,000
116,462,000
119,125,000
126,734,000
127,902,000
130,141,000
132,619,000
136,712,000
135,886,000
136,262,000
136,489,000
138,124,000
135,708,000
137,598,000
138,977,000
137,739,000
134,557,000
131,907,000
131,124,000
126,636,000
122,157,000
118,100,000
117,993,000
117,970,000
115,931,000
114,798,000
112,743,000
113,232,000
111,830,000
111,084,000
110,230,000
108,830,000
106,861,000
106,723,000
106,060,000
106,151,000
106,367,000
105,993,000
101,611,000
101,505,000
102,040,000
102,186,000
87,361,000
85,981,000
86,229,000
85,885,000
85,819,000
85,345,000
84,631,000
85,607,000
86,731,000
87,603,000
88,037,000
89,085,000
89,364,000
91,513,000
89,871,000
90,012,000
90,247,000
90,857,000
90,937,000
92,416,000
93,898,000
94,933,000
93,952,000
91,934,000
94,280,000
95,487,000
95,770,000
103,019,000
104,451,000
106,733,000
74,313,000
74,012,000
76,326,000
80,115,000
80,607,000
8,452,000
7,949,000
7,946,000
7,942,000
78,035,000
81,065,000
92,905,000
92,905,00081,065,00078,035,0007,942,0007,946,0007,949,0008,452,00080,607,00080,115,00076,326,00074,012,00074,313,000106,733,000104,451,000103,019,00095,770,00095,487,00094,280,00091,934,00093,952,00094,933,00093,898,00092,416,00090,937,00090,857,00090,247,00090,012,00089,871,00091,513,00089,364,00089,085,00088,037,00087,603,00086,731,00085,607,00084,631,00085,345,00085,819,00085,885,00086,229,00085,981,00087,361,000102,186,000102,040,000101,505,000101,611,000105,993,000106,367,000106,151,000106,060,000106,723,000106,861,000108,830,000110,230,000111,084,000111,830,000113,232,000112,743,000114,798,000115,931,000117,970,000117,993,000118,100,000122,157,000126,636,000131,124,000131,907,000134,557,000137,739,000138,977,000137,598,000135,708,000138,124,000136,489,000136,262,000135,886,000136,712,000132,619,000130,141,000127,902,000126,734,000119,125,000116,462,000113,577,000110,902,000107,755,000102,365,00099,988,00098,966,00098,010,00095,038,00091,979,00091,313,00090,695,00088,909,00087,357,00088,908,00087,285,00082,826,00081,518,00073,707,00071,447,00071,260,00070,451,00068,049,00067,905,00067,599,00065,308,00063,943,00062,038,00060,452,00061,056,00059,484,0001,228,00058,169,00001,225,0001,224,000869,000869,000862,000857,000850,000850,00048,441,00047,305,0002,460,0000000
   > Total Current Liabilities 
0
0
0
0
2,460,000
422,000
320,000
0
0
0
0
0
0
0
0
0
112,000
58,037,000
58,255,000
59,072,000
59,218,000
60,802,000
62,705,000
63,061,000
66,102,000
66,564,000
66,708,000
68,348,000
69,907,000
70,092,000
72,351,000
78,368,000
80,640,000
83,223,000
85,059,000
83,495,000
85,047,000
86,823,000
87,440,000
88,085,000
90,870,000
93,853,000
94,808,000
95,827,000
98,222,000
103,523,000
106,524,000
108,504,000
111,790,000
114,475,000
121,434,000
122,611,000
124,861,000
127,441,000
131,820,000
130,999,000
130,729,000
130,958,000
132,595,000
131,058,000
132,958,000
133,336,000
132,099,000
128,917,000
126,267,000
125,484,000
120,977,000
116,498,000
112,470,000
111,365,000
111,338,000
110,050,000
108,916,000
106,862,000
107,351,000
105,950,000
105,205,000
104,352,000
102,952,000
100,987,000
100,693,000
100,002,000
100,094,000
100,310,000
99,437,000
96,136,000
95,288,000
95,839,000
95,986,000
81,515,000
80,786,000
81,035,000
80,691,000
80,633,000
80,170,000
79,507,000
80,499,000
81,622,000
82,493,000
81,690,000
82,739,000
83,016,000
85,164,000
83,521,000
83,165,000
83,799,000
84,407,000
84,486,000
85,963,000
87,270,000
88,303,000
87,321,000
85,301,000
7,013,000
905,000
1,355,000
493,000
84,208,000
86,513,000
833,000
54,417,000
118,000
492,000
386,000
40,063,000
42,817,000
43,339,000
42,037,000
43,537,000
45,419,000
46,701,000
46,701,00045,419,00043,537,00042,037,00043,339,00042,817,00040,063,000386,000492,000118,00054,417,000833,00086,513,00084,208,000493,0001,355,000905,0007,013,00085,301,00087,321,00088,303,00087,270,00085,963,00084,486,00084,407,00083,799,00083,165,00083,521,00085,164,00083,016,00082,739,00081,690,00082,493,00081,622,00080,499,00079,507,00080,170,00080,633,00080,691,00081,035,00080,786,00081,515,00095,986,00095,839,00095,288,00096,136,00099,437,000100,310,000100,094,000100,002,000100,693,000100,987,000102,952,000104,352,000105,205,000105,950,000107,351,000106,862,000108,916,000110,050,000111,338,000111,365,000112,470,000116,498,000120,977,000125,484,000126,267,000128,917,000132,099,000133,336,000132,958,000131,058,000132,595,000130,958,000130,729,000130,999,000131,820,000127,441,000124,861,000122,611,000121,434,000114,475,000111,790,000108,504,000106,524,000103,523,00098,222,00095,827,00094,808,00093,853,00090,870,00088,085,00087,440,00086,823,00085,047,00083,495,00085,059,00083,223,00080,640,00078,368,00072,351,00070,092,00069,907,00068,348,00066,708,00066,564,00066,102,00063,061,00062,705,00060,802,00059,218,00059,072,00058,255,00058,037,000112,000000000000320,000422,0002,460,0000000
       Short-term Debt 
0
0
0
0
2,460,000
422,000
320,000
0
0
0
0
0
0
0
0
0
112,000
231,000
192,000
0
98,000
175,000
235,000
199,000
251,000
250,000
224,000
393,000
327,000
219,000
600,000
665,000
249,000
213,000
216,000
219,000
321,000
254,000
359,000
227,000
142,000
266,000
247,000
279,000
120,000
95,000
0
3,000
25,000
202,000
99,000
43,000
75,000
9,000
0
413,000
34,000
0
0
12,000
0
0
0
0
2,000
18,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
500,000
0
0
0
0
0
1,000
0
0
0
90,000
0
0
0
487,000
6,345,000
6,347,000
6,349,000
782,000
1,000
1,000
1,000
425,000
0
0
0
1,154,000
0
0
0
0
0
0
0
0
0
750,000
750,000
750,000
500,000
350,000
350,000
350,000
600,000
600,000
600,000
600,000600,000600,000350,000350,000350,000500,000750,000750,000750,0000000000001,154,000000425,0001,0001,0001,000782,0006,349,0006,347,0006,345,000487,00000090,0000001,00000000500,000000000000000000000018,0002,000000012,0000034,000413,00009,00075,00043,00099,000202,00025,0003,000095,000120,000279,000247,000266,000142,000227,000359,000254,000321,000219,000216,000213,000249,000665,000600,000219,000327,000393,000224,000250,000251,000199,000235,000175,00098,0000192,000231,000112,000000000000320,000422,0002,460,0000000
       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
1,000
0
0
0
1,000
0
0
0
6,347,000
6,345,000
6,347,000
6,349,000
1,000
1,000
1,000
1,000
1,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000001,0001,0001,0001,0001,0006,349,0006,347,0006,345,0006,347,0000001,0000001,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
833,000
880,000
822,000
908,000
757,000
821,000
818,000
811,000
798,000
847,000
789,000
739,000
650,000
666,000
685,000
698,000
635,000
628,000
710,000
787,000
718,000
662,000
708,000
1,263,000
921,000
825,000
753,000
717,000
741,000
746,000
805,000
748,000
761,000
833,000
897,000
790,000
629,000
813,000
772,000
742,000
763,000
733,000
733,000
737,000
761,000
948,000
960,000
827,000
750,000
813,000
763,000
4,010,000
757,000
745,000
702,000
4,664,000
785,000
851,000
814,000
5,694,000
1,551,000
1,571,000
1,587,000
5,892,000
1,726,000
1,842,000
2,029,000
6,184,000
2,017,000
2,065,000
2,115,000
6,471,000
26,980,000
6,507,000
6,625,000
7,155,000
7,020,000
7,023,000
7,093,000
6,912,000
6,913,000
7,013,000
29,000,000
8,749,000
32,365,000
32,677,000
34,465,000
34,183,000
34,131,000
-36,501,000
-38,726,000
-39,306,000
39,977,000
0
42,139,000
0
0
0
0
000042,139,000039,977,000-39,306,000-38,726,000-36,501,00034,131,00034,183,00034,465,00032,677,00032,365,0008,749,00029,000,0007,013,0006,913,0006,912,0007,093,0007,023,0007,020,0007,155,0006,625,0006,507,00026,980,0006,471,0002,115,0002,065,0002,017,0006,184,0002,029,0001,842,0001,726,0005,892,0001,587,0001,571,0001,551,0005,694,000814,000851,000785,0004,664,000702,000745,000757,0004,010,000763,000813,000750,000827,000960,000948,000761,000737,000733,000733,000763,000742,000772,000813,000629,000790,000897,000833,000761,000748,000805,000746,000741,000717,000753,000825,000921,0001,263,000708,000662,000718,000787,000710,000628,000635,000698,000685,000666,000650,000739,000789,000847,000798,000811,000818,000821,000757,000908,000822,000880,000833,00000000000000000000000000000000000
       Other Current Liabilities 
0
0
0
0
-2,460,000
-422,000
-320,000
0
0
0
0
0
0
0
0
0
-112,000
57,806,000
58,063,000
59,072,000
59,120,000
60,627,000
62,470,000
62,862,000
65,851,000
66,314,000
66,484,000
67,955,000
69,580,000
69,873,000
71,751,000
77,703,000
80,391,000
83,010,000
84,843,000
83,276,000
84,726,000
86,569,000
87,081,000
87,858,000
90,728,000
93,587,000
94,561,000
95,548,000
98,102,000
103,428,000
106,524,000
108,501,000
111,765,000
114,273,000
121,335,000
122,568,000
124,786,000
127,432,000
131,820,000
130,586,000
130,695,000
130,958,000
132,595,000
131,046,000
132,958,000
133,336,000
132,099,000
128,917,000
126,265,000
125,466,000
120,977,000
116,498,000
112,470,000
111,365,000
111,338,000
110,050,000
108,916,000
106,862,000
107,351,000
105,950,000
104,444,000
103,404,000
102,952,000
100,987,000
99,943,000
100,002,000
100,094,000
96,300,000
99,437,000
95,636,000
95,288,000
91,175,000
95,986,000
81,515,000
80,786,000
75,341,000
80,691,000
80,633,000
80,170,000
73,615,000
80,499,000
81,622,000
82,493,000
75,506,000
82,739,000
83,016,000
85,164,000
77,050,000
83,165,000
77,292,000
77,782,000
77,331,000
78,943,000
80,247,000
81,210,000
80,409,000
78,388,000
-7,013,000
905,000
1,355,000
493,000
51,531,000
52,048,000
19,844,000
20,276,000
35,751,000
37,976,000
38,556,000
39,563,000
42,467,000
42,989,000
41,687,000
42,937,000
44,819,000
46,101,000
46,101,00044,819,00042,937,00041,687,00042,989,00042,467,00039,563,00038,556,00037,976,00035,751,00020,276,00019,844,00052,048,00051,531,000493,0001,355,000905,000-7,013,00078,388,00080,409,00081,210,00080,247,00078,943,00077,331,00077,782,00077,292,00083,165,00077,050,00085,164,00083,016,00082,739,00075,506,00082,493,00081,622,00080,499,00073,615,00080,170,00080,633,00080,691,00075,341,00080,786,00081,515,00095,986,00091,175,00095,288,00095,636,00099,437,00096,300,000100,094,000100,002,00099,943,000100,987,000102,952,000103,404,000104,444,000105,950,000107,351,000106,862,000108,916,000110,050,000111,338,000111,365,000112,470,000116,498,000120,977,000125,466,000126,265,000128,917,000132,099,000133,336,000132,958,000131,046,000132,595,000130,958,000130,695,000130,586,000131,820,000127,432,000124,786,000122,568,000121,335,000114,273,000111,765,000108,501,000106,524,000103,428,00098,102,00095,548,00094,561,00093,587,00090,728,00087,858,00087,081,00086,569,00084,726,00083,276,00084,843,00083,010,00080,391,00077,703,00071,751,00069,873,00069,580,00067,955,00066,484,00066,314,00065,851,00062,862,00062,470,00060,627,00059,120,00059,072,00058,063,00057,806,000-112,000000000000-320,000-422,000-2,460,0000000
   > Long-term Liabilities 
0
0
0
0
0
850,000
850,000
850,000
850,000
857,000
862,000
869,000
869,000
1,224,000
1,225,000
0
1,228,000
1,228,000
1,229,000
1,234,000
1,234,000
1,236,000
1,238,000
1,497,000
1,497,000
1,341,000
1,341,000
1,353,000
1,353,000
1,355,000
1,356,000
2,186,000
2,186,000
3,098,000
3,099,000
3,112,000
3,112,000
3,122,000
3,123,000
3,694,000
3,968,000
3,957,000
3,958,000
3,961,000
3,943,000
4,032,000
4,378,000
5,073,000
4,672,000
4,650,000
5,300,000
5,291,000
5,280,000
5,178,000
4,892,000
4,887,000
5,533,000
5,531,000
5,529,000
4,650,000
4,640,000
5,641,000
5,640,000
5,640,000
5,640,000
5,640,000
5,659,000
5,659,000
5,659,000
6,658,000
6,661,000
5,910,000
5,910,000
5,909,000
5,909,000
5,908,000
5,908,000
5,907,000
5,907,000
5,908,000
6,058,000
6,058,000
6,057,000
6,057,000
6,556,000
5,475,000
6,217,000
6,201,000
6,200,000
5,846,000
5,195,000
5,140,000
5,194,000
5,186,000
5,175,000
5,124,000
5,108,000
5,109,000
5,110,000
6,347,000
6,346,000
6,348,000
6,349,000
6,350,000
6,847,000
6,448,000
6,450,000
6,451,000
6,453,000
6,628,000
6,630,000
6,631,000
6,633,000
7,476,000
7,540,000
9,180,000
8,489,000
8,754,000
8,691,000
8,809,000
8,375,000
7,970,000
7,967,000
80,221,000
8,452,000
7,949,000
7,946,000
7,942,000
34,498,000
35,646,000
37,791,000
37,791,00035,646,00034,498,0007,942,0007,946,0007,949,0008,452,00080,221,0007,967,0007,970,0008,375,0008,809,0008,691,0008,754,0008,489,0009,180,0007,540,0007,476,0006,633,0006,631,0006,630,0006,628,0006,453,0006,451,0006,450,0006,448,0006,847,0006,350,0006,349,0006,348,0006,346,0006,347,0005,110,0005,109,0005,108,0005,124,0005,175,0005,186,0005,194,0005,140,0005,195,0005,846,0006,200,0006,201,0006,217,0005,475,0006,556,0006,057,0006,057,0006,058,0006,058,0005,908,0005,907,0005,907,0005,908,0005,908,0005,909,0005,909,0005,910,0005,910,0006,661,0006,658,0005,659,0005,659,0005,659,0005,640,0005,640,0005,640,0005,640,0005,641,0004,640,0004,650,0005,529,0005,531,0005,533,0004,887,0004,892,0005,178,0005,280,0005,291,0005,300,0004,650,0004,672,0005,073,0004,378,0004,032,0003,943,0003,961,0003,958,0003,957,0003,968,0003,694,0003,123,0003,122,0003,112,0003,112,0003,099,0003,098,0002,186,0002,186,0001,356,0001,355,0001,353,0001,353,0001,341,0001,341,0001,497,0001,497,0001,238,0001,236,0001,234,0001,234,0001,229,0001,228,0001,228,00001,225,0001,224,000869,000869,000862,000857,000850,000850,000850,000850,00000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,908,000
5,908,000
5,907,000
5,907,000
0
0
0
0
6,057,000
6,556,000
5,475,000
6,217,000
6,201,000
6,200,000
5,846,000
5,195,000
5,194,000
5,194,000
5,186,000
5,175,000
5,124,000
5,108,000
5,109,000
5,110,000
6,347,000
6,346,000
6,348,000
6,349,000
6,350,000
6,847,000
6,448,000
6,450,000
6,451,000
6,453,000
6,628,000
6,630,000
6,631,000
6,633,000
6,634,000
6,635,000
7,825,000
7,996,000
7,996,000
7,980,000
7,976,000
7,973,000
7,970,000
7,967,000
7,964,000
8,452,000
7,949,000
7,946,000
0
0
0
0
00007,946,0007,949,0008,452,0007,964,0007,967,0007,970,0007,973,0007,976,0007,980,0007,996,0007,996,0007,825,0006,635,0006,634,0006,633,0006,631,0006,630,0006,628,0006,453,0006,451,0006,450,0006,448,0006,847,0006,350,0006,349,0006,348,0006,346,0006,347,0005,110,0005,109,0005,108,0005,124,0005,175,0005,186,0005,194,0005,194,0005,195,0005,846,0006,200,0006,201,0006,217,0005,475,0006,556,0006,057,00000005,907,0005,907,0005,908,0005,908,000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
79,558,000
82,130,000
84,021,000
82,020,000
83,699,000
85,470,000
85,964,000
86,910,000
89,869,000
92,525,000
93,170,000
94,550,000
97,146,000
101,984,000
105,183,000
106,700,000
110,103,000
113,287,000
119,926,000
120,952,000
123,812,000
126,156,000
130,783,000
128,972,000
129,609,000
130,133,000
131,522,000
130,265,000
132,217,000
132,590,000
131,294,000
128,113,000
125,504,000
124,633,000
120,080,000
115,661,000
111,812,000
110,522,000
110,537,000
109,242,000
108,125,000
106,101,000
106,590,000
105,150,000
104,415,000
103,375,000
101,963,000
100,097,000
99,915,000
99,136,000
98,642,000
98,861,000
97,898,000
94,641,000
94,146,000
94,332,000
94,315,000
79,518,000
78,896,000
79,367,000
78,361,000
78,587,000
78,340,000
77,730,000
78,294,000
78,998,000
79,529,000
79,060,000
79,889,000
79,847,000
81,800,000
80,696,000
42,473,000
42,177,000
41,849,000
56,406,000
42,351,000
42,463,000
42,913,000
57,639,000
41,841,000
43,328,000
43,279,000
43,429,000
44,481,000
12,247,000
12,240,000
12,310,000
11,622,000
11,838,000
12,360,000
11,168,000
11,330,000
0
12,115,000
0
0
0
0
000012,115,000011,330,00011,168,00012,360,00011,838,00011,622,00012,310,00012,240,00012,247,00044,481,00043,429,00043,279,00043,328,00041,841,00057,639,00042,913,00042,463,00042,351,00056,406,00041,849,00042,177,00042,473,00080,696,00081,800,00079,847,00079,889,00079,060,00079,529,00078,998,00078,294,00077,730,00078,340,00078,587,00078,361,00079,367,00078,896,00079,518,00094,315,00094,332,00094,146,00094,641,00097,898,00098,861,00098,642,00099,136,00099,915,000100,097,000101,963,000103,375,000104,415,000105,150,000106,590,000106,101,000108,125,000109,242,000110,537,000110,522,000111,812,000115,661,000120,080,000124,633,000125,504,000128,113,000131,294,000132,590,000132,217,000130,265,000131,522,000130,133,000129,609,000128,972,000130,783,000126,156,000123,812,000120,952,000119,926,000113,287,000110,103,000106,700,000105,183,000101,984,00097,146,00094,550,00093,170,00092,525,00089,869,00086,910,00085,964,00085,470,00083,699,00082,020,00084,021,00082,130,00079,558,00000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
782,000
250,000
440,000
635,000
886,000
1,146,000
1,076,000
715,000
779,000
475,000
243,000
90,000
479,000
782,000
935,000
487,000
833,000
1,104,000
1,249,000
782,000
725,000
723,000
660,000
425,000
817,000
997,000
1,079,000
1,154,000
331,000
842,000
905,000
1,355,000
493,000
758,000
711,000
833,000
402,000
0
0
0
0
0
0
0
0
0
0
0000000000402,000833,000711,000758,000493,0001,355,000905,000842,000331,0001,154,0001,079,000997,000817,000425,000660,000723,000725,000782,0001,249,0001,104,000833,000487,000935,000782,000479,00090,000243,000475,000779,000715,0001,076,0001,146,000886,000635,000440,000250,000782,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
7,183,000
5,801,000
8,293,000
8,619,000
10,300,000
8,865,000
8,820,000
8,781,000
8,426,000
9,633,000
10,902,000
11,589,000
0
12,230,000
12,680,000
12,729,000
13,452,000
13,963,000
15,068,000
16,047,000
15,610,000
16,937,000
17,218,000
17,348,000
17,240,000
17,413,000
17,217,000
16,615,000
16,601,000
16,416,000
16,125,000
16,794,000
17,451,000
17,544,000
17,570,000
17,293,000
17,196,000
17,218,000
17,217,000
17,766,000
17,438,000
17,983,000
19,299,000
19,360,000
20,565,000
21,580,000
20,683,000
21,038,000
21,823,000
21,325,000
22,324,000
19,419,000
20,186,000
20,545,000
20,605,000
22,200,000
21,846,000
22,491,000
21,560,000
21,634,000
21,851,000
20,303,000
19,709,000
16,938,000
12,641,000
12,242,000
15,068,000
17,505,000
16,692,000
17,560,000
18,039,000
19,274,000
19,016,000
19,312,000
18,764,000
18,100,000
18,674,000
19,182,000
19,475,000
20,837,000
20,580,000
20,619,000
19,869,000
20,780,000
21,480,000
22,105,000
22,872,000
22,329,000
22,304,000
22,179,000
21,298,000
20,504,000
20,025,000
20,340,000
20,553,000
20,934,000
20,573,000
21,158,000
21,501,000
22,119,000
22,551,000
23,277,000
23,122,000
23,633,000
21,312,000
23,418,000
24,476,000
26,140,000
25,998,000
24,173,000
26,986,000
27,263,000
30,217,000
26,819,000
28,207,000
26,729,000
25,179,000
23,212,000
20,115,000
17,673,000
17,475,000
17,494,000
15,517,000
14,593,000
17,770,000
18,639,000
18,593,000
20,877,000
20,877,00018,593,00018,639,00017,770,00014,593,00015,517,00017,494,00017,475,00017,673,00020,115,00023,212,00025,179,00026,729,00028,207,00026,819,00030,217,00027,263,00026,986,00024,173,00025,998,00026,140,00024,476,00023,418,00021,312,00023,633,00023,122,00023,277,00022,551,00022,119,00021,501,00021,158,00020,573,00020,934,00020,553,00020,340,00020,025,00020,504,00021,298,00022,179,00022,304,00022,329,00022,872,00022,105,00021,480,00020,780,00019,869,00020,619,00020,580,00020,837,00019,475,00019,182,00018,674,00018,100,00018,764,00019,312,00019,016,00019,274,00018,039,00017,560,00016,692,00017,505,00015,068,00012,242,00012,641,00016,938,00019,709,00020,303,00021,851,00021,634,00021,560,00022,491,00021,846,00022,200,00020,605,00020,545,00020,186,00019,419,00022,324,00021,325,00021,823,00021,038,00020,683,00021,580,00020,565,00019,360,00019,299,00017,983,00017,438,00017,766,00017,217,00017,218,00017,196,00017,293,00017,570,00017,544,00017,451,00016,794,00016,125,00016,416,00016,601,00016,615,00017,217,00017,413,00017,240,00017,348,00017,218,00016,937,00015,610,00016,047,00015,068,00013,963,00013,452,00012,729,00012,680,00012,230,000011,589,00010,902,0009,633,0008,426,0008,781,0008,820,0008,865,00010,300,0008,619,0008,293,0005,801,0007,183,000000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
5,701,000
9,000
5,719,000
5,744,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,0009,0009,0009,0009,0009,0009,0009,0005,744,0005,719,0009,0005,701,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0009,0005,0005,0005,0005,0005,0005,0005,0005,0005,0000000000000000000
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
31,969,000
32,377,000
31,647,000
31,704,000
0
0
0
0
33,783,000
34,375,000
34,691,000
34,885,000
35,580,000
36,041,000
36,532,000
37,164,000
37,842,000
38,363,000
38,567,000
39,068,000
39,413,000
39,505,000
39,623,000
39,990,000
40,678,000
41,208,000
41,622,000
42,125,000
43,162,000
45,031,000
45,508,000
46,178,000
45,708,000
45,148,000
45,803,000
46,527,000
48,074,000
48,326,000
49,380,000
50,336,000
52,767,000
51,107,000
52,464,000
52,736,000
53,294,000
53,688,000
52,412,000
51,490,000
50,954,000
50,388,000
48,766,000
0
0
0
0
0
0000048,766,00050,388,00050,954,00051,490,00052,412,00053,688,00053,294,00052,736,00052,464,00051,107,00052,767,00050,336,00049,380,00048,326,00048,074,00046,527,00045,803,00045,148,00045,708,00046,178,00045,508,00045,031,00043,162,00042,125,00041,622,00041,208,00040,678,00039,990,00039,623,00039,505,00039,413,00039,068,00038,567,00038,363,00037,842,00037,164,00036,532,00036,041,00035,580,00034,885,00034,691,00034,375,00033,783,000000031,704,00031,647,00032,377,00031,969,000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
17,000
18,000
20,000
12,000
14,000
6,000
16,000
24,000
17,000
18,000
24,000
23,000
0
0
20,000
0
0
0
0
0
0
0
0
0
2,956,000
0
0
1,228,000
1,345,000
1,501,000
1,247,000
1,403,000
1,926,000
1,838,000
1,865,000
1,868,000
1,663,000
1,477,000
1,751,000
2,314,000
1,733,000
1,785,000
2,645,000
2,201,000
2,756,000
3,058,000
1,660,000
2,444,000
2,615,000
1,735,000
2,456,000
1,936,000
2,082,000
1,626,000
1,101,000
1,969,000
991,000
1,018,000
427,000
410,000
623,000
-637,000
-628,000
-1,842,000
-4,801,000
-4,839,000
-3,172,000
-868,000
-2,106,000
-1,289,000
-873,000
119,000
-184,000
-15,000
373,000
-54,000
-7,000
532,000
745,000
1,587,000
1,175,000
1,279,000
50,000
810,000
1,046,000
1,486,000
1,566,000
1,238,000
561,000
774,000
67,000
-462,000
-755,000
-150,000
295,000
502,000
-416,000
-197,000
102,000
328,000
257,000
-1,150,000
-1,268,000