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

Ambac Financial Group Inc
Buy, Hold or Sell?

Let's analyze Ambac together

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

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

Get notifications about Ambac Financial Group Inc

I send you an email if I find something interesting about Ambac Financial Group Inc.

1. Quick Overview

1.1. Quick analysis of Ambac (30 sec.)










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

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
0.0%

What is your share worth?

Current worth
$39.28
Expected worth in 1 year
$50.31
How sure are you?
52.5%

+ What do you gain per year?

Total Gains per Share
$11.03
Return On Investment
88.5%

For what price can you sell your share?

Current Price per Share
$12.47
Expected price per share
$10.87 - $13.32
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Ambac (5 min.)




Live pricePrice per Share (EOD)
$12.47
Intrinsic Value Per Share
$-44.30 - $152.17
Total Value Per Share
$-5.02 - $191.44

2.2. Growth of Ambac (5 min.)




Is Ambac growing?

Current yearPrevious yearGrowGrow %
How rich?$1.8b$1.3b$215.2m13.9%

How much money is Ambac making?

Current yearPrevious yearGrowGrow %
Making money-$4.7m$49m-$53.7m-1,131.6%
Net Profit Margin-4.8%25.7%--

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

2.3. Financial Health of Ambac (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 Ambac?

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

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

Speculation

The Price per Share of Ambac is $12.47. 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 Ambac.
  • 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 Ambac, 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 $39.28. Based on the TTM, the Book Value Change Per Share is $2.76 per quarter. Based on the YOY, the Book Value Change Per Share is $1.32 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 $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Ambac.

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 Eps-0.57-4.5%-0.10-0.8%1.038.2%-0.04-0.4%0.352.8%
Usd Book Value Change Per Share9.0172.2%2.7622.1%1.3210.6%0.252.0%0.322.6%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share9.0172.2%2.7622.1%1.3210.6%0.252.0%0.322.6%
Usd Price Per Share11.21-14.04-14.81-14.45-16.33-
Price to Earnings Ratio-4.95--41.38--3.80--5.35--0.55-
Price-to-Total Gains Ratio1.24-216.29-58.87-27.39-14.49-
Price to Book Ratio0.29-0.44-0.53-0.56-0.52-
Price-to-Total Gains Ratio1.24-216.29-58.87-27.39-14.49-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share12.47
Number of shares80
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share2.760.25
Usd Total Gains Per Share2.760.25
Gains per Quarter (80 shares)220.6219.79
Gains per Year (80 shares)882.4879.14
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1088287207969
20176517540158148
30264726360237227
40353035180317306
50441244000396385
60529552820475464
70617761640554543
80706070460633622
90794279280712701
100882588100791780

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 Share1.03.00.025.0%6.06.00.050.0%8.012.00.040.0%20.020.00.050.0%95.036.00.072.5%
Book Value Change Per Share4.00.00.0100.0%8.04.00.066.7%10.09.01.050.0%21.018.01.052.5%87.043.01.066.4%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%0.00.040.00.0%74.00.057.056.5%
Total Gains per Share4.00.00.0100.0%8.04.00.066.7%10.09.01.050.0%21.018.01.052.5%88.042.01.067.2%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

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

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--9.0072.758+227%1.323+581%0.247+3542%0.323+2690%
Book Value Per Share--39.27532.493+21%28.007+40%26.283+49%32.677+20%
Current Ratio--6.8756.575+5%38.427-82%37.827-82%9919.619-100%
Debt To Asset Ratio--0.7980.818-3%0.835-4%0.875-9%0.893-11%
Debt To Equity Ratio--5.0404.985+1%5.349-6%8.460-40%10.232-51%
Dividend Per Share----0%-0%-0%-0%
Enterprise Value---5038406466.940-4267696995.985-15%-4063854904.500-19%-6377985664.347+27%-10011182845.899+99%
Eps---0.566-0.099-82%1.028-155%-0.045-92%0.355-260%
Ev To Ebitda Ratio---209.934-83.933-60%18.731-1221%-15.512-93%-8.303-96%
Ev To Sales Ratio---11.049-10.769-3%-13.609+23%-20.400+85%-28.681+160%
Free Cash Flow Per Share---0.1260.611-121%7.446-102%1.336-109%-0.571+354%
Free Cash Flow To Equity Per Share--2.0340.519+292%-3.494+272%-2.578+227%-3.388+267%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--152.169--------
Intrinsic Value_10Y_min---44.300--------
Intrinsic Value_1Y_max--11.796--------
Intrinsic Value_1Y_min---2.667--------
Intrinsic Value_3Y_max--38.074--------
Intrinsic Value_3Y_min---9.597--------
Intrinsic Value_5Y_max--67.523--------
Intrinsic Value_5Y_min---18.207--------
Market Cap591615457.000+10%534593533.060666553004.015-20%702395095.500-24%685714335.653-22%774838454.102-31%
Net Profit Margin---0.237-0.048-80%0.257-192%0.247-196%0.237-200%
Operating Margin---0.0610.151-141%0.513-112%0.664-109%0.698-109%
Operating Ratio--0.4820.738-35%0.950-49%0.406+19%115.260-100%
Pb Ratio0.318+10%0.2850.443-36%0.529-46%0.560-49%0.516-45%
Pe Ratio-5.506-11%-4.950-41.376+736%-3.802-23%-5.348+8%-0.546-89%
Price Per Share12.470+10%11.21014.035-20%14.805-24%14.451-22%16.331-31%
Price To Free Cash Flow Ratio-24.778-11%-22.275-0.063-100%4.382-608%3.784-689%1.883-1283%
Price To Total Gains Ratio1.384+10%1.245216.286-99%58.869-98%27.388-95%14.494-91%
Quick Ratio--12.43514.867-16%77.315-84%142.130-91%208.242-94%
Return On Assets---0.003-0.001-83%0.006-147%0.001-576%0.001-373%
Return On Equity---0.018-0.003-83%0.039-147%-0.004-79%0.009-295%
Total Gains Per Share--9.0072.758+227%1.323+581%0.247+3542%0.323+2690%
Usd Book Value--1873000000.0001544000000.000+21%1328750000.000+41%1247450000.000+50%1550523750.000+21%
Usd Book Value Change Per Share--9.0072.758+227%1.323+581%0.247+3542%0.323+2690%
Usd Book Value Per Share--39.27532.493+21%28.007+40%26.283+49%32.677+20%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Enterprise Value---5038406466.940-4267696995.985-15%-4063854904.500-19%-6377985664.347+27%-10011182845.899+99%
Usd Eps---0.566-0.099-82%1.028-155%-0.045-92%0.355-260%
Usd Free Cash Flow---6000000.00029000000.000-121%353250000.000-102%63361550.000-109%-27095675.000+352%
Usd Free Cash Flow Per Share---0.1260.611-121%7.446-102%1.336-109%-0.571+354%
Usd Free Cash Flow To Equity Per Share--2.0340.519+292%-3.494+272%-2.578+227%-3.388+267%
Usd Market Cap591615457.000+10%534593533.060666553004.015-20%702395095.500-24%685714335.653-22%774838454.102-31%
Usd Price Per Share12.470+10%11.21014.035-20%14.805-24%14.451-22%16.331-31%
Usd Profit---27000000.000-4750000.000-82%49000000.000-155%-4100000.000-85%19322100.000-240%
Usd Revenue--114000000.00099500000.000+15%96250000.000+18%75500000.000+51%106674675.000+7%
Usd Total Gains Per Share--9.0072.758+227%1.323+581%0.247+3542%0.323+2690%
 EOD+6 -2MRQTTM+16 -21YOY+18 -195Y+18 -1910Y+23 -14

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-5.506
Price to Book Ratio (EOD)Between0-10.318
Net Profit Margin (MRQ)Greater than0-0.237
Operating Margin (MRQ)Greater than0-0.061
Quick Ratio (MRQ)Greater than112.435
Current Ratio (MRQ)Greater than16.875
Debt to Asset Ratio (MRQ)Less than10.798
Debt to Equity Ratio (MRQ)Less than15.040
Return on Equity (MRQ)Greater than0.15-0.018
Return on Assets (MRQ)Greater than0.05-0.003
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5053.629
Ma 20Greater thanMa 5012.500
Ma 50Greater thanMa 10011.845
Ma 100Greater thanMa 20011.670
OpenGreater thanClose12.670
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Ambac Financial Group Inc

Ambac Financial Group, Inc. operates as a financial services holding company. It operates three businesses: Specialty Property and Casualty Insurance, Insurance Distribution, and Legacy Financial Guarantee (LFG) Insurance. The Specialty Property and Casualty Insurance business provides specialty property and casualty program insurance with a focus commercial and personal liability risks. The Insurance Distribution business includes the specialty property and casualty insurance distribution business, which includes managing general agents and underwriters, insurance wholesalers, brokers, and other distribution businesses. The LFG Insurance business offers financial guarantee insurance policies that provide an unconditional and irrevocable guarantee, which protects the holder of a debt obligation against non-payment when due of the principal and interest on the obligations guaranteed. Ambac Financial Group, Inc. was incorporated in 1991 and is headquartered in New York, New York.

Fundamental data was last updated by Penke on 2024-12-07 14:44:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very 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 very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
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 Ambac earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Ambac to the Insurance - Specialty industry mean.
  • A Net Profit Margin of -23.7% means that $-0.24 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Ambac Financial Group Inc:

  • The MRQ is -23.7%. The company is making a huge loss. -2
  • The TTM is -4.8%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ-23.7%TTM-4.8%-18.9%
TTM-4.8%YOY25.7%-30.5%
TTM-4.8%5Y24.7%-29.6%
5Y24.7%10Y23.7%+1.0%
4.3.1.2. Return on Assets

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

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

Let's take a look of the Return on Assets trends of Ambac Financial Group Inc:

  • The MRQ is -0.3%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.1%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.3%TTM-0.1%-0.2%
TTM-0.1%YOY0.6%-0.7%
TTM-0.1%5Y0.1%-0.1%
5Y0.1%10Y0.1%0.0%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Ambac to the Insurance - Specialty industry mean.
  • -1.8% Return on Equity means Ambac generated $-0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Ambac Financial Group Inc:

  • The MRQ is -1.8%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -0.3%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.8%TTM-0.3%-1.5%
TTM-0.3%YOY3.9%-4.2%
TTM-0.3%5Y-0.4%+0.1%
5Y-0.4%10Y0.9%-1.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Ambac Financial Group Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Ambac is operating .

  • Measures how much profit Ambac 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 Ambac to the Insurance - Specialty industry mean.
  • An Operating Margin of -6.1% means the company generated $-0.06  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Ambac Financial Group Inc:

  • The MRQ is -6.1%. The company is operating very inefficient. -2
  • The TTM is 15.1%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ-6.1%TTM15.1%-21.2%
TTM15.1%YOY51.3%-36.2%
TTM15.1%5Y66.4%-51.4%
5Y66.4%10Y69.8%-3.4%
4.3.2.2. Operating Ratio

Measures how efficient Ambac is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Insurance - Specialty industry mean).
  • An Operation Ratio of 0.48 means that the operating costs are $0.48 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Ambac Financial Group Inc:

  • The MRQ is 0.482. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.738. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.482TTM0.738-0.256
TTM0.738YOY0.950-0.212
TTM0.7385Y0.406+0.332
5Y0.40610Y115.260-114.853
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Ambac Financial Group Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Insurance - Specialty industry mean).
  • A Current Ratio of 6.88 means the company has $6.88 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Ambac Financial Group Inc:

  • The MRQ is 6.875. The company is very able to pay all its short-term debts. +2
  • The TTM is 6.575. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ6.875TTM6.575+0.300
TTM6.575YOY38.427-31.852
TTM6.5755Y37.827-31.252
5Y37.82710Y9,919.619-9,881.793
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Ambac to the Insurance - Specialty industry mean.
  • A Quick Ratio of 12.43 means the company can pay off $12.43 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Ambac Financial Group Inc:

  • The MRQ is 12.435. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 14.867. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ12.435TTM14.867-2.433
TTM14.867YOY77.315-62.448
TTM14.8675Y142.130-127.263
5Y142.13010Y208.242-66.112
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Ambac Financial Group Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Ambac to Insurance - Specialty industry mean.
  • A Debt to Asset Ratio of 0.80 means that Ambac assets are financed with 79.8% credit (debt) and the remaining percentage (100% - 79.8%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.798. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.818. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.798TTM0.818-0.021
TTM0.818YOY0.835-0.016
TTM0.8185Y0.875-0.057
5Y0.87510Y0.893-0.018
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Ambac to the Insurance - Specialty industry mean.
  • A Debt to Equity ratio of 504.0% means that company has $5.04 debt for each $1 in shareholders equity.

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

  • The MRQ is 5.040. The company is unable to pay all its debts with equity. -1
  • The TTM is 4.985. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ5.040TTM4.985+0.055
TTM4.985YOY5.349-0.364
TTM4.9855Y8.460-3.475
5Y8.46010Y10.232-1.772
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 Ambac generates.

  • Above 15 is considered overpriced but always compare Ambac to the Insurance - Specialty industry mean.
  • A PE ratio of -4.95 means the investor is paying $-4.95 for every $1 in earnings.

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

  • The EOD is -5.506. Based on the earnings, the company is expensive. -2
  • The MRQ is -4.950. Based on the earnings, the company is expensive. -2
  • The TTM is -41.376. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-5.506MRQ-4.950-0.556
MRQ-4.950TTM-41.376+36.426
TTM-41.376YOY-3.802-37.575
TTM-41.3765Y-5.348-36.028
5Y-5.34810Y-0.546-4.802
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 Ambac Financial Group Inc:

  • The EOD is -24.778. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -22.275. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -0.063. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-24.778MRQ-22.275-2.504
MRQ-22.275TTM-0.063-22.212
TTM-0.063YOY4.382-4.445
TTM-0.0635Y3.784-3.846
5Y3.78410Y1.883+1.901
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 Ambac is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Insurance - Specialty industry mean).
  • A PB ratio of 0.29 means the investor is paying $0.29 for each $1 in book value.

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

  • The EOD is 0.318. Based on the equity, the company is cheap. +2
  • The MRQ is 0.285. Based on the equity, the company is cheap. +2
  • The TTM is 0.443. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.318MRQ0.285+0.032
MRQ0.285TTM0.443-0.158
TTM0.443YOY0.529-0.086
TTM0.4435Y0.560-0.117
5Y0.56010Y0.516+0.044
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 Ambac Financial Group Inc.

4.8.1. Institutions holding Ambac Financial Group Inc

Institutions are holding 87.664% of the shares of Ambac Financial Group Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc15.73210.002274637842520283.4947
2024-09-30Vanguard Group Inc8.68080.00084118423-768635-15.728
2024-09-30Dimensional Fund Advisors, Inc.5.91110.00762804400-148561-5.0309
2024-09-30Repertoire Partners LP4.349926.00382063745-11417-0.5502
2024-09-30FMR Inc3.65110.00121732186-35443-2.0051
2024-09-30State Street Corp3.48530.00081653544425042.6383
2024-09-30Bain Capital Credit2.33552.1828110801211080120
2024-09-30Geode Capital Management, LLC2.16880.00091028956285732.8562
2024-09-30American Century Companies Inc1.88540.00588944849738812.2179
2024-09-30Hotchkis & Wiley Capital Management LLC1.56980.027774475012336019.8523
2024-09-30Morgan Stanley - Brokerage Accounts1.56590.0006742913-374303-33.5032
2024-09-30Citadel Advisors Llc1.53710.001672923131599176.4667
2024-09-30Goldman Sachs Group Inc1.46170.001369349222186347.0418
2024-06-30Deutsche Bank AG1.44070.0046835358022613.2977
2024-09-30Bracebridge Capital, LLC1.22091.059757923400
2024-09-30Charles Schwab Investment Management Inc1.16640.0012553399-45669-7.6233
2024-09-30Gendell Jeffrey L1.11190.18545275384822510.0613
2024-09-30Nuveen Asset Management, LLC1.05010.0016498208257375106.8687
2024-09-30D. E. Shaw & Co LP1.00220.0046475461373178.5171
2024-09-30Northern Trust Corp0.99710.0009473056-8042-1.6716
Total 62.323829.494529568351+1220792+4.1%

4.9.2. Funds holding Ambac Financial Group Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-27iShares Core S&P Small-Cap ETF6.33720.0404300658500
2024-09-30Fidelity Value3.39110.1827160885900
2024-10-31Vanguard Total Stock Mkt Idx Inv2.92680.0009138858400
2024-11-27iShares Russell 2000 ETF2.6030.01941234948-2576-0.2082
2024-11-28Avantis US Small Cap Value ETF1.63430.061577534000
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.51060.0075716659-2482-0.3451
2024-10-31Vanguard Small Cap Index1.19310.004256606111000.1947
2024-09-30DFA US Small Cap Value I0.98660.031346806800
2024-11-27iShares S&P Small-Cap 600 Growth ETF0.98090.084846535300
2024-11-27SPDR® Portfolio S&P 600™ Sm Cap ETF0.91730.04154352063200.0736
2024-09-30Fidelity Small Cap Index0.9140.0177433615-5430-1.2368
2024-11-27iShares Russell 2000 Value ETF0.89390.03864241095480.1294
2024-09-30DFA US Targeted Value I0.86250.033240918400
2024-10-31Vanguard Small Cap Value Index Inv0.80440.0075381610-132-0.0346
2024-10-31Vanguard Tax-Managed Small Cap Adm0.77920.044836969400
2024-09-30DFA US Small Cap I0.75510.024358257-6927-1.8969
2024-11-28Dimensional US Targeted Value ETF0.65840.034331237700
2024-10-31BlackRock Global Equity Mkt Netrl Instl0.63310.1354300347228298.2261
2024-09-30Fidelity Extended Market Index0.57720.00742738413350.1225
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.55680.0067264153-9400-3.4363
Total 29.91550.823814192850-18150.0%

5.3. Insider Transactions

Insiders are holding 3.822% of the shares of Ambac Financial Group Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-09-26Kristi Ann MatusBUY270011.27
2024-08-08R Sharon SmithBUY110010.64
2024-08-07David TrickBUY370010.76
2024-08-07Jeffrey Scott SteinBUY2500010.82
2024-08-07Stephen Michael KsenakBUY500011
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
EBIT  83,000-79,0004,00040,00044,000-25,00019,000-26,000-7,000



5.2. Latest Balance Sheet

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

Summary
Total Assets9,256,000
Total Liabilities7,383,000
Total Stockholder Equity1,465,000
 As reported
Total Liabilities 7,383,000
Total Stockholder Equity+ 1,465,000
Total Assets = 9,256,000

Assets

Total Assets9,256,000
Total Current Assets2,152,000
Long-term Assets1,926,000
Total Current Assets
Cash And Cash Equivalents 54,000
Short-term Investments 1,740,000
Net Receivables 342,000
Total Current Assets  (as reported)2,152,000
Total Current Assets  (calculated)2,136,000
+/- 16,000
Long-term Assets
Goodwill 434,000
Long Term Investments 4,283,000
Intangible Assets 598,000
Long-term Assets Other -1,926,000
Long-term Assets  (as reported)1,926,000
Long-term Assets  (calculated)3,389,000
+/- 1,463,000

Liabilities & Shareholders' Equity

Total Current Liabilities313,000
Long-term Liabilities7,235,000
Total Stockholder Equity1,465,000
Total Current Liabilities
Short-term Debt 148,000
Short Long Term Debt 148,000
Accounts payable 165,000
Other Current Liabilities -313,000
Total Current Liabilities  (as reported)313,000
Total Current Liabilities  (calculated)148,000
+/- 165,000
Long-term Liabilities
Long term Debt 3,508,000
Long-term Liabilities  (as reported)7,235,000
Long-term Liabilities  (calculated)3,508,000
+/- 3,727,000
Total Stockholder Equity
Retained Earnings 1,235,000
Accumulated Other Comprehensive Income -81,000
Other Stockholders Equity 311,000
Total Stockholder Equity (as reported)1,465,000
Total Stockholder Equity (calculated)1,465,000
+/-0
Other
Cash and Short Term Investments 1,810,000
Common Stock Shares Outstanding 47,689
Liabilities and Stockholders Equity 9,256,000
Net Debt 596,000
Net Invested Capital 5,121,000
Net Working Capital 1,839,000
Short Long Term Debt Total 666,000



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-31
> Total Assets 
1,431,800
1,431,800
1,431,800
1,431,800
1,498,000
1,573,500
1,597,700
2,074,500
2,721,300
3,212,000
3,401,900
3,807,200
4,069,400
4,341,200
4,419,600
4,293,300
4,592,400
4,777,100
4,786,900
5,309,300
5,312,387
5,690,942
5,726,807
5,875,965
5,885,147
6,639,835
7,412,709
8,249,722
9,113,215
10,235,140
11,091,700
11,212,311
11,341,900
11,081,800
11,325,700
11,345,096
11,142,607
10,798,233
10,114,724
10,120,300
10,189,600
10,809,016
11,410,503
12,267,695
12,833,734
13,869,466
14,688,079
15,355,538
16,344,942
16,797,299
16,344,435
16,747,314
17,457,448
16,851,506
16,992,417
18,585,258
18,625,776
19,529,924
19,062,301
19,725,140
19,736,382
20,273,770
21,010,691
20,267,813
20,111,860
21,061,741
21,981,091
23,565,011
24,919,262
22,875,081
20,432,716
17,256,398
20,182,397
20,045,165
18,099,056
18,886,367
35,815,677
30,055,785
31,328,239
29,047,113
27,410,304
27,940,429
27,626,582
27,113,695
27,372,884
26,611,791
26,947,892
27,007,164
26,164,660
27,475,367
28,633,638
27,106,939
27,114,248
27,723,353
26,590,785
25,159,864
25,386,610
25,513,636
24,266,919
23,728,070
23,718,591
23,199,111
24,015,629
22,635,702
22,763,560
23,005,443
23,292,583
23,192,374
22,847,966
21,535,223
15,093,464
14,588,711
15,022,899
14,713,066
13,451,104
13,320,000
12,777,000
12,761,000
12,812,000
13,220,000
12,840,000
12,907,000
12,228,000
12,303,000
11,531,000
10,061,000
9,412,000
7,973,000
8,219,000
8,132,000
7,847,000
8,029,000
8,429,000
8,184,000
9,256,000
9,256,0008,184,0008,429,0008,029,0007,847,0008,132,0008,219,0007,973,0009,412,00010,061,00011,531,00012,303,00012,228,00012,907,00012,840,00013,220,00012,812,00012,761,00012,777,00013,320,00013,451,10414,713,06615,022,89914,588,71115,093,46421,535,22322,847,96623,192,37423,292,58323,005,44322,763,56022,635,70224,015,62923,199,11123,718,59123,728,07024,266,91925,513,63625,386,61025,159,86426,590,78527,723,35327,114,24827,106,93928,633,63827,475,36726,164,66027,007,16426,947,89226,611,79127,372,88427,113,69527,626,58227,940,42927,410,30429,047,11331,328,23930,055,78535,815,67718,886,36718,099,05620,045,16520,182,39717,256,39820,432,71622,875,08124,919,26223,565,01121,981,09121,061,74120,111,86020,267,81321,010,69120,273,77019,736,38219,725,14019,062,30119,529,92418,625,77618,585,25816,992,41716,851,50617,457,44816,747,31416,344,43516,797,29916,344,94215,355,53814,688,07913,869,46612,833,73412,267,69511,410,50310,809,01610,189,60010,120,30010,114,72410,798,23311,142,60711,345,09611,325,70011,081,80011,341,90011,212,31111,091,70010,235,1409,113,2158,249,7227,412,7096,639,8355,885,1475,875,9655,726,8075,690,9425,312,3875,309,3004,786,9004,777,1004,592,4004,293,3004,419,6004,341,2004,069,4003,807,2003,401,9003,212,0002,721,3002,074,5001,597,7001,573,5001,498,0001,431,8001,431,8001,431,8001,431,800
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
124,800
0
54,300
0
45,000
0
0
0
0
0
0
0
0
172,011
0
0
0
439,040
0
0
0
970,780
0
0
0
1,013,271
693,556
902,415
237,348
308,627
345,458
319,989
371,054
506,864
406,678
27,713,000
32,342
433,524
265,967,000
416,125
201,853
282,286
246,497
271,348
202,543
71,406
469,908
269,442
203,565
500,329
230,388
282,450
319,945
343,627
301,685
327,708
712,947
1,003,000
1,652,122
1,596,313
1,426,646
1,562,040
1,123,956
2,192,331
1,494,499
113,230
2,717,393
571,457
687,421
718,294
800,052
1,083,732
845,442
799,070
933,753,000
1,059,071,000
803,532,000
705,495
53,135,000
631,692,000
577,780,000
348,489
246,803,000
418,648,000
8,645,676
433,968,000
7,137,586
7,120,677
76,193,000
261,533,000
5,679,403,000
5,732,508,000
6,011,615,000
521,813
465,827
558,244
823,534
1,180,973
359,604
437,845
614,565
493,420
930,075
789,813
716,392
677,000
546,000
564,000
561,000
882,000
776,000
774,000
709,000
4,631,000
4,062,000
3,927,000
1,681,000
2,601,000
1,814,000
1,871,000
1,880,000
1,698,000
2,030,000
24,000
2,152,000
2,152,00024,0002,030,0001,698,0001,880,0001,871,0001,814,0002,601,0001,681,0003,927,0004,062,0004,631,000709,000774,000776,000882,000561,000564,000546,000677,000716,392789,813930,075493,420614,565437,845359,6041,180,973823,534558,244465,827521,8136,011,615,0005,732,508,0005,679,403,000261,533,00076,193,0007,120,6777,137,586433,968,0008,645,676418,648,000246,803,000348,489577,780,000631,692,00053,135,000705,495803,532,0001,059,071,000933,753,000799,070845,4421,083,732800,052718,294687,421571,4572,717,393113,2301,494,4992,192,3311,123,9561,562,0401,426,6461,596,3131,652,1221,003,000712,947327,708301,685343,627319,945282,450230,388500,329203,565269,442469,90871,406202,543271,348246,497282,286201,853416,125265,967,000433,52432,34227,713,000406,678506,864371,054319,989345,458308,627237,348902,415693,5561,013,271000970,780000439,040000172,0110000000045,000054,3000124,8000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,734
0
0
0
9,256
0
0
0
8,239
0
0
0
13,588
46,560
11,971
14,855
45,428
37,468
35,217
111,427
76,580
56,796
37,131
32,342
25,816
51,056
26,980
37,001
24,449
20,046
33,164
25,838
19,957
41,699
36,560
28,468
28,295
26,497
32,795
42,182
31,868
31,489
35,729
26,814
123,933
99,229
105,596
92,380
107,811
107,866
1,130,259
149,554
113,230
114,808
56,677
69,673
9,497
7,626
17,379
21,316
15,999
39,931
49,012
90,065
43,837
53,135
20,515
28,551
77,370
31,700
74,461
43,332
73,903
26,641
33,965
27,099
35,744
29,142
23,044
21,218
91,025
118,772
54,238
107,018
623,703
38,485
44,398
52,505
63,089
21,840
17,514
51,951
24,000
58,000
17,000
37,000
20,000
23,000
13,000
14,000
17,000
60,000
32,000
29,000
30,000
38,000
33,000
33,000
274,000
33,000
97,000
54,000
54,00097,00033,000274,00033,00033,00038,00030,00029,00032,00060,00017,00014,00013,00023,00020,00037,00017,00058,00024,00051,95117,51421,84063,08952,50544,39838,485623,703107,01854,238118,77291,02521,21823,04429,14235,74427,09933,96526,64173,90343,33274,46131,70077,37028,55120,51553,13543,83790,06549,01239,93115,99921,31617,3797,6269,49769,67356,677114,808113,230149,5541,130,259107,866107,81192,380105,59699,229123,93326,81435,72931,48931,86842,18232,79526,49728,29528,46836,56041,69919,95725,83833,16420,04624,44937,00126,98051,05625,81632,34237,13156,79676,580111,42735,21737,46845,42814,85511,97146,56013,5880008,2390009,2560007,73400000000000000000000000
       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
112,511
0
0
0
136,278
0
0
0
119,528
0
0
0
220,896
104,544
128,556
150,214
253,519
279,021
217,090
184,809
415,002
337,180
220,426
137,369
395,761
214,911
389,145
164,852
250,382
226,451
238,184
176,705
521,226
428,209
232,882
175,097
472,034
203,891
241,798
277,763
311,759
270,196
291,979
686,133
879,067
1,552,893
1,490,717
1,334,266
1,454,229
1,016,090
1,062,072
1,344,945
962,007
2,602,585
514,780
617,748
708,797
792,426
1,066,353
824,226
783,071
893,922
1,010,159
713,567
6,064,053
6,170,222
6,196,452
6,307,894
6,156,435
6,383,792
6,444,618
6,707,128
5,085,751
5,086,730
5,089,491
5,321,656
5,269,565
6,087,021
6,045,686
6,121,129
5,985,003
5,791,054
5,822,201
5,694,634
5,209,442
4,193,057
3,908,374
3,783,361
3,546,006
3,528,046
3,376,476
3,391,746
3,230,000
2,953,000
2,910,000
2,897,000
2,809,000
2,738,000
2,669,000
2,165,000
1,835,000
1,923,000
1,862,000
1,907,000
1,902,000
1,861,000
1,917,000
1,977,000
997,000
2,161,000
751,000
1,740,000
1,740,000751,0002,161,000997,0001,977,0001,917,0001,861,0001,902,0001,907,0001,862,0001,923,0001,835,0002,165,0002,669,0002,738,0002,809,0002,897,0002,910,0002,953,0003,230,0003,391,7463,376,4763,528,0463,546,0063,783,3613,908,3744,193,0575,209,4425,694,6345,822,2015,791,0545,985,0036,121,1296,045,6866,087,0215,269,5655,321,6565,089,4915,086,7305,085,7516,707,1286,444,6186,383,7926,156,4356,307,8946,196,4526,170,2226,064,053713,5671,010,159893,922783,071824,2261,066,353792,426708,797617,748514,7802,602,585962,0071,344,9451,062,0721,016,0901,454,2291,334,2661,490,7171,552,893879,067686,133291,979270,196311,759277,763241,798203,891472,034175,097232,882428,209521,226176,705238,184226,451250,382164,852389,145214,911395,761137,369220,426337,180415,002184,809217,090279,021253,519150,214128,556104,544220,896000119,528000136,278000112,51100000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
124,800
0
54,300
0
45,000
0
0
0
0
0
0
0
0
51,766
0
0
0
293,506
0
0
0
843,013
0
0
0
778,787
542,452
761,888
72,279
9,680
28,969
67,682
74,818
15,282
12,702
10,712
531,720
11,947
42,514
84,878
100,500
7,455
21,089
154,375
175,746
18,084
103,228
51,297
2,296
5,891
28,622
7,857
7,201
16,778
5,863
53,772
108,222
11,068
52,921
656,963
165,626
15,483
4,872,881
4,851,772
4,640,247
5,045,314
5,045,314
3,850,444
4,047,605
3,160,371
3,164,991
2,698,801
2,853,774
2,726,453
2,545,125
2,383,984
2,279,919
2,277,814
2,289,609
2,127,394
2,080,943
2,101,660
2,078,238
1,982,364
1,895,216
2,077,379
2,024,215
1,997,221
1,956,701
2,148,897
1,480,061
1,449,675
1,532,696
1,378,576
1,369,739
1,361,735
1,420,349
1,281,502
2,536,866
2,586,349
2,520,204
2,501,875
2,473,132
2,467,659
2,542,711
2,482,000
403,000
392,000
372,000
2,559,000
2,465,000
345,000
327,000
323,000
2,079,000
2,033,000
268,000
655,000
272,000
276,000
278,000
622,000
299,000
722,000
342,000
342,000722,000299,000622,000278,000276,000272,000655,000268,0002,033,0002,079,000323,000327,000345,0002,465,0002,559,000372,000392,000403,0002,482,0002,542,7112,467,6592,473,1322,501,8752,520,2042,586,3492,536,8661,281,5021,420,3491,361,7351,369,7391,378,5761,532,6961,449,6751,480,0612,148,8971,956,7011,997,2212,024,2152,077,3791,895,2161,982,3642,078,2382,101,6602,080,9432,127,3942,289,6092,277,8142,279,9192,383,9842,545,1252,726,4532,853,7742,698,8013,164,9913,160,3714,047,6053,850,4445,045,3145,045,3144,640,2474,851,7724,872,88115,483165,626656,96352,92111,068108,22253,7725,86316,7787,2017,85728,6225,8912,29651,297103,22818,084175,746154,37521,0897,455100,50084,87842,51411,947531,72010,71212,70215,28274,81867,68228,9699,68072,279761,888542,452778,787000843,013000293,50600051,7660000000045,000054,3000124,8000000000000
       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
168,786
0
0
0
183,492
0
0
0
199,920
0
0
0
217,977
222,657
232,723
239,281
242,600
238,983
246,538
265,811
267,700
267,989
272,946
273,931
296,100
299,400
314,866
310,418
325,500
328,254
290,234
286,201
297,300
251,573
280,579
287,161
303,400
281,835
310,790
311,564
315,498
319,310
322,914
332,373
489,028
475,705
404,466
327,165
292,837
191,644
190,495
0
421,438
0
0
0
0
0
0
0
221,303
0
0
0
177,893
170,032
159,165
0
0
0
0
0
294,128
0
0
105,673
240,267
0
0
0
279,958
199,359
197,334
188,417
134,310
129,496
134,267
109,675
224,319
119,565
154,311
160,389
256,000
296,000
279,000
255,000
-4,998,000
3,593,000
3,576,000
3,472,000
3,521,000
3,469,000
3,097,000
3,452,000
1,901,000
1,635,000
1,588,000
1,719,000
204,000
1,620,000
1,293,000
0
01,293,0001,620,000204,0001,719,0001,588,0001,635,0001,901,0003,452,0003,097,0003,469,0003,521,0003,472,0003,576,0003,593,000-4,998,000255,000279,000296,000256,000160,389154,311119,565224,319109,675134,267129,496134,310188,417197,334199,359279,958000240,267105,67300294,12800000159,165170,032177,893000221,3030000000421,4380190,495191,644292,837327,165404,466475,705489,028332,373322,914319,310315,498311,564310,790281,835303,400287,161280,579251,573297,300286,201290,234328,254325,500310,418314,866299,400296,100273,931272,946267,989267,700265,811246,538238,983242,600239,281232,723222,657217,977000199,920000183,492000168,78600000000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,200,542
0
0
0
6,910,122
0
0
0
8,741,810
0
0
0
8,959,367
9,002,092
8,426,097
150,214
8,318,020
8,389,386
9,101,400
9,134,594
10,285,687
10,908,849
183,214,000
270,930
12,536,956
189,108,000
248,420
189,079
13,771,872
229,281
110,304
192,482
14,681
188,529
295,617
266,199
19,224,811
206,659
17,131,431
261,228
19,924,186
261,448
183,117
19,030,992
22,562,011
18,060,638
17,126,436
13,741,872
15,694,358
9,620,119
9,928,400
9,827,504
0
13,840,931
8,368,939
8,719,647
28,328,819
6,875,898
318,180
254,163
26,314,625
9,129,482
6,687,109
6,440,117
26,301,669
8,584,829
2,136,123,000
2,135,463,000
2,112,476
2,084,581,000
2,063,895,000
11,348,334
1,925,431,000
9,653,193
9,690,610
629,589,000
1,212,112,000
1,149,966,000
1,075,605,000
1,022,865,000
962,080
931,159
912,173
877,972
846,973
833,040
786,208
755,734
718,931
689,255
454,830
433,524
427,000
406,000
392,000
383,000
409,000
391,000
377,000
364,000
6,007,000
5,802,000
4,882,000
364,000
4,315,000
382,000
378,000
382,000
6,331,000
363,000
8,160,000
1,926,000
1,926,0008,160,000363,0006,331,000382,000378,000382,0004,315,000364,0004,882,0005,802,0006,007,000364,000377,000391,000409,000383,000392,000406,000427,000433,524454,830689,255718,931755,734786,208833,040846,973877,972912,173931,159962,0801,022,865,0001,075,605,0001,149,966,0001,212,112,000629,589,0009,690,6109,653,1931,925,431,00011,348,3342,063,895,0002,084,581,0002,112,4762,135,463,0002,136,123,0008,584,82926,301,6696,440,1176,687,1099,129,48226,314,625254,163318,1806,875,89828,328,8198,719,6478,368,93913,840,93109,827,5049,928,4009,620,11915,694,35813,741,87217,126,43618,060,63822,562,01119,030,992183,117261,44819,924,186261,22817,131,431206,65919,224,811266,199295,617188,52914,681192,482110,304229,28113,771,872189,079248,420189,108,00012,536,956270,930183,214,00010,908,84910,285,6879,134,5949,101,4008,389,3868,318,020150,2148,426,0979,002,0928,959,3670008,741,8100006,910,1220005,200,54200000000000000000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,100
26,529
25,906
25,000
0
0
0
25,000
0
0
0
23,000
0
0
0
21,000
0
0
0
19,000
0
0
0
00019,00000021,00000023,00000025,00000025,00025,90626,52913,1000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
514,511
514,511
514,511
514,511
514,511
514,511
514,511
514,511
514,511
514,511,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
46,000
0
0
0
46,000
46,000
46,000
46,000
61,000
61,000
61,000
70,000
70,000
70,000
70,000
434,000
434,00070,00070,00070,00070,00061,00061,00061,00046,00046,00046,00046,00000046,00000000000000000000000514,511,000514,511514,511514,511514,511514,511514,511514,511514,511514,51100000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
7,374,046
7,309,422
0
0
0
0
6,329,932
6,512,262
6,601,164
6,685,613
6,523,727
6,749,445
6,766,102
7,062,029
5,507,034
5,484,152
5,479,178
5,701,562
5,644,720
6,472,786
6,521,481
6,605,986
6,500,215
6,334,650
6,339,161
6,234,045
5,740,791
4,697,193
4,387,411
4,279,151
3,937,223
4,040,503
3,930,332
3,939,121
3,792,000
3,400,000
3,466,000
3,551,000
3,544,000
3,458,000
5,984,000
2,948,000
2,955,000
2,815,000
4,506,000
2,640,000
2,593,000
2,509,000
4,001,000
3,953,000
4,330,000
4,260,000
4,149,000
4,283,000
4,283,0004,149,0004,260,0004,330,0003,953,0004,001,0002,509,0002,593,0002,640,0004,506,0002,815,0002,955,0002,948,0005,984,0003,458,0003,544,0003,551,0003,466,0003,400,0003,792,0003,939,1213,930,3324,040,5033,937,2234,279,1514,387,4114,697,1935,740,7916,234,0456,339,1616,334,6506,500,2156,605,9866,521,4816,472,7865,644,7205,701,5625,479,1785,484,1525,507,0347,062,0296,766,1026,749,4456,523,7276,685,6136,601,1646,512,2626,329,93200007,309,4227,374,046000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
318,180
254,163
0
0
0
205,818
199,160
192,306
1,783,624
1,780,457
1,674,105
1,570,070
1,549,384
1,475,012
1,410,920
1,347,295
1,339,427
1,279,448
1,212,112
1,149,966
1,075,605
1,022,865
962,080
931,159
912,173
877,972
846,973
833,040
786,208
755,734
718,931
689,255
454,830
433,524
427,000
406,000
392,000
383,000
409,000
391,000
377,000
364,000
362,000
350,000
330,000
318,000
326,000
321,000
317,000
312,000
306,000
293,000
285,000
598,000
598,000285,000293,000306,000312,000317,000321,000326,000318,000330,000350,000362,000364,000377,000391,000409,000383,000392,000406,000427,000433,524454,830689,255718,931755,734786,208833,040846,973877,972912,173931,159962,0801,022,8651,075,6051,149,9661,212,1121,279,4481,339,4271,347,2951,410,9201,475,0121,549,3841,570,0701,674,1051,780,4571,783,624192,306199,160205,818000254,163318,180000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
0
0
1,431,800
1,498,000
1,573,500
1,597,700
2,074,500
2,721,300
3,212,000
3,401,900
3,807,200
4,069,400
4,341,200
4,419,600
4,293,300
4,592,400
4,777,100
4,786,900
5,309,300
5,312,387
5,690,942
5,726,807
503,412
5,885,147
6,639,835
7,412,709
900,560
9,113,215
10,235,140
11,091,700
1,499,721
11,341,900
11,081,800
11,325,700
1,372,458
1,446,959
1,469,721
9,727,162
1,493,653
1,454,756
1,387,627
1,904,855
1,475,144
1,518,207
-197,057,534
14,384,807
2,385,058
-438,730,058
16,132,754
15,953,503
2,693,156
16,981,670
16,469,854
16,597,392
18,499,171
17,967,339
18,964,865
18,592,537
19,725,140
19,299,335
2,859,889
20,429,518
20,267,813
19,548,727
20,550,916
2,237,152
23,565,011
5,206,502
4,152,332
5,264,198
17,256,398
9,438,322
7,924,434
6,777,053
9,789,504
19,257,353
21,115,389
21,921,171
29,047,113
19,734,354
26,538,517
26,526,977
27,113,695
-915,509,598
-1,039,146,318
-783,024,225
27,007,164
-35,555,169
-2,740,339,633
-2,684,609,362
24,645,974
-2,304,269,752
-2,454,819,647
6,596,775
-2,334,239,136
8,595,831
8,702,349
-681,515,081
-1,449,916,930
-6,805,650,409
-6,784,913,889
-7,010,464,371
21,151,809
21,366,574
21,535,026
21,591,077
21,164,428
21,655,322
20,311,170
13,723,165
13,376,360
13,403,569
13,468,423
12,301,188
12,216,000
11,825,000
11,805,000
11,868,000
11,929,000
11,673,000
11,756,000
11,155,000
1,665,000
1,667,000
1,252,000
7,367,000
1,057,000
6,023,000
5,883,000
5,585,000
0
6,036,000
0
5,178,000
5,178,00006,036,00005,585,0005,883,0006,023,0001,057,0007,367,0001,252,0001,667,0001,665,00011,155,00011,756,00011,673,00011,929,00011,868,00011,805,00011,825,00012,216,00012,301,18813,468,42313,403,56913,376,36013,723,16520,311,17021,655,32221,164,42821,591,07721,535,02621,366,57421,151,809-7,010,464,371-6,784,913,889-6,805,650,409-1,449,916,930-681,515,0818,702,3498,595,831-2,334,239,1366,596,775-2,454,819,647-2,304,269,75224,645,974-2,684,609,362-2,740,339,633-35,555,16927,007,164-783,024,225-1,039,146,318-915,509,59827,113,69526,526,97726,538,51719,734,35429,047,11321,921,17121,115,38919,257,3539,789,5046,777,0537,924,4349,438,32217,256,3985,264,1984,152,3325,206,50223,565,0112,237,15220,550,91619,548,72720,267,81320,429,5182,859,88919,299,33519,725,14018,592,53718,964,86517,967,33918,499,17116,597,39216,469,85416,981,6702,693,15615,953,50316,132,754-438,730,0582,385,05814,384,807-197,057,5341,518,2071,475,1441,904,8551,387,6271,454,7561,493,6539,727,1621,469,7211,446,9591,372,45811,325,70011,081,80011,341,9001,499,72111,091,70010,235,1409,113,215900,5607,412,7096,639,8355,885,147503,4125,726,8075,690,9425,312,3875,309,3004,786,9004,777,1004,592,4004,293,3004,419,6004,341,2004,069,4003,807,2003,401,9003,212,0002,721,3002,074,5001,597,7001,573,5001,498,0001,431,800000
> Total Liabilities 
0
0
0
684,400
733,000
778,000
766,100
1,213,200
1,816,700
2,261,600
2,401,100
2,707,500
3,024,900
3,308,100
3,371,500
3,259,800
3,440,600
3,549,800
3,481,700
3,905,300
3,957,007
4,218,738
4,191,072
4,260,949
4,300,064
4,948,669
5,624,757
6,377,240
7,199,011
8,245,206
9,007,300
9,116,221
9,245,800
9,037,300
9,298,500
9,326,646
8,991,886
8,568,179
7,742,180
7,524,186
7,461,358
8,019,252
8,446,561
9,284,007
9,779,529
10,508,265
11,067,955
11,730,359
12,581,430
12,755,797
12,255,148
12,492,756
12,927,920
12,387,293
12,183,579
13,560,801
13,512,548
14,236,850
13,868,306
14,352,933
14,261,495
14,643,549
15,005,374
14,083,624
14,122,681
15,019,912
16,331,179
21,285,118
23,633,524
20,935,612
21,319,628
20,338,707
23,367,864
24,659,379
20,273,597
20,520,012
37,292,462
31,478,464
32,545,819
30,401,341
29,504,201
30,014,410
29,807,158
30,263,228
30,286,526
30,367,170
30,435,405
30,254,131
29,034,730
26,913,300
27,746,888
26,128,517
25,885,437
26,499,822
25,340,095
23,486,129
23,548,889
23,466,425
22,637,882
21,769,724
21,706,960
21,136,274
21,839,255
20,657,678
20,874,644
21,067,230
21,520,446
21,547,116
20,738,801
19,471,302
13,294,655
12,955,564
13,357,011
13,160,150
11,822,440
11,783,000
11,715,000
11,632,000
11,717,000
12,073,000
11,697,000
11,764,000
11,087,000
11,187,000
10,539,000
9,197,000
8,323,000
6,648,000
6,892,000
6,809,000
6,507,000
6,597,000
6,994,000
6,748,000
7,383,000
7,383,0006,748,0006,994,0006,597,0006,507,0006,809,0006,892,0006,648,0008,323,0009,197,00010,539,00011,187,00011,087,00011,764,00011,697,00012,073,00011,717,00011,632,00011,715,00011,783,00011,822,44013,160,15013,357,01112,955,56413,294,65519,471,30220,738,80121,547,11621,520,44621,067,23020,874,64420,657,67821,839,25521,136,27421,706,96021,769,72422,637,88223,466,42523,548,88923,486,12925,340,09526,499,82225,885,43726,128,51727,746,88826,913,30029,034,73030,254,13130,435,40530,367,17030,286,52630,263,22829,807,15830,014,41029,504,20130,401,34132,545,81931,478,46437,292,46220,520,01220,273,59724,659,37923,367,86420,338,70721,319,62820,935,61223,633,52421,285,11816,331,17915,019,91214,122,68114,083,62415,005,37414,643,54914,261,49514,352,93313,868,30614,236,85013,512,54813,560,80112,183,57912,387,29312,927,92012,492,75612,255,14812,755,79712,581,43011,730,35911,067,95510,508,2659,779,5299,284,0078,446,5618,019,2527,461,3587,524,1867,742,1808,568,1798,991,8869,326,6469,298,5009,037,3009,245,8009,116,2219,007,3008,245,2067,199,0116,377,2405,624,7574,948,6694,300,0644,260,9494,191,0724,218,7383,957,0073,905,3003,481,7003,549,8003,440,6003,259,8003,371,5003,308,1003,024,9002,707,5002,401,1002,261,6001,816,7001,213,200766,100778,000733,000684,400000
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
6,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
57,689
0
0
0
4,396,134
0
0
0
6,219,186
0
0
0
6,408,950
6,690,992
6,209,755
5,329,183
4,907,758
4,794,588
5,283,396
5,360,618
5,584,989
6,137,239
183,214,000
270,930
7,377,939
61,541,000
25,472
40,663
7,094,616
52,769
39,385
33,917
7,098,974
66,242
11,939
1,627
274,713
82,704
7,934,110
29,281
313,403
119,258
49,227
32,312
97,826
174,044
627,792
753,832
15,597
191,644
190,495
352,409
147,047
623,706
248,891
185,211
141,450
210,609
139,736
128,324
117,220
137,499
103,607
109,098
94,527
92,085
89,435
86,028
85,424
69,892
64,740
61,104
60,436
59,268
58,002
-6,686,000
53,494
47,338
45,727
43,511
42,529
40,201
39,664
38,593
37,876
36,451
35,594
34,306
32,913
31,745
30,795
29,950
29,000
28,000
27,000
27,000
27,000
24,000
33,000
33,000
33,000
40,000
44,000
33,000
39,000
38,000
96,000
95,000
1,786,000
110,000
1,253,000
313,000
313,0001,253,000110,0001,786,00095,00096,00038,00039,00033,00044,00040,00033,00033,00033,00024,00027,00027,00027,00028,00029,00029,95030,79531,74532,91334,30635,59436,45137,87638,59339,66440,20142,52943,51145,72747,33853,494-6,686,00058,00259,26860,43661,10464,74069,89285,42486,02889,43592,08594,527109,098103,607137,499117,220128,324139,736210,609141,450185,211248,891623,706147,047352,409190,495191,64415,597753,832627,792174,04497,82632,31249,227119,258313,40329,2817,934,11082,704274,7131,62711,93966,2427,098,97433,91739,38552,7697,094,61640,66325,47261,541,0007,377,939270,930183,214,0006,137,2395,584,9895,360,6185,283,3964,794,5884,907,7585,329,1836,209,7556,690,9926,408,9500006,219,1860004,396,13400057,689000000000000006,00000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
6,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,320,964
0
0
0
5,956,763
0
0
0
6,140,254
6,139,426
5,601,660
5,248,870
4,892,931
4,709,917
5,090,669
5,180,136
5,511,928
5,857,801
6,411,548
6,332,848
7,282,855
7,448,288
7,307,218
6,975,865
7,076,403
7,087,127
6,731,209
6,609,194
7,080,720
6,980,443
7,322,527
7,104,470
7,252,790
7,200,370
7,751,285
7,901,020
8,356,877
7,899,575
8,531,154
9,270,794
8,706,426
7,845,165
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,464,148
0
0
0
2,284,080
0
0
0
2,382,538
14,872,987
15,037,446
2,170,860
2,286,132
2,226,022
2,058,549
1,716,901
1,783,923
1,867,360
1,905,657
1,881,969
1,747,000
0
0
0
7,232,000
7,232,000
0
0
790,000
0
0
0
670,000
0
0
0
523,000
0
0
148,000
148,00000523,000000670,000000790,000007,232,0007,232,0000001,747,0001,881,9691,905,6571,867,3601,783,9231,716,9012,058,5492,226,0222,286,1322,170,86015,037,44614,872,9872,382,5380002,284,0800002,464,148000000000000000000000000007,845,1658,706,4269,270,7948,531,1547,899,5758,356,8777,901,0207,751,2857,200,3707,252,7907,104,4707,322,5276,980,4437,080,7206,609,1946,731,2097,087,1277,076,4036,975,8657,307,2187,448,2887,282,8556,332,8486,411,5485,857,8015,511,9285,180,1365,090,6694,709,9174,892,9315,248,8705,601,6606,139,4266,140,2540005,956,7630004,320,9640000000000000000006,00000000000
       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
2,464,148
0
0
0
2,284,080
0
0
0
2,382,538
14,872,987
15,037,446
2,170,860
2,286,132
2,226,022
2,058,549
1,716,901
1,783,923
1,867,360
1,905,657
1,881,969
1,747,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
148,000
148,0000000000000000000001,747,0001,881,9691,905,6571,867,3601,783,9231,716,9012,058,5492,226,0222,286,1322,170,86015,037,44614,872,9872,382,5380002,284,0800002,464,14800000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
57,689
0
0
0
75,170
0
0
0
262,423
0
0
0
268,696
551,566
608,095
80,313
14,827
84,671
192,727
180,482
73,061
279,438
167,858
252,284
95,084
151,893
462,659
388,573
18,213
175,702
288,260
84,215
18,254
171,253
162,186
162,451
35,387
185,733
182,825
-29,281
116,057
-54,104
188,048
55,258
32,435
108,030
17,677
13,459
25,853
668,608
584,690
352,409
293,917
623,706
248,891
185,211
141,450
210,609
139,736
128,324
115,555
137,499
103,607
109,098
94,527
92,085
89,435
86,028
70,962
69,892
64,740
61,104
60,436
59,268
58,002
57,651
53,494
47,338
45,727
43,511
42,529
40,201
39,664
38,593
37,876
36,451
35,594
34,306
33,000
31,745
30,795
29,950
29,000
28,000
27,000
27,000
27,000
24,000
33,000
33,000
33,000
40,000
44,000
33,000
39,000
38,000
96,000
95,000
90,000
110,000
140,000
165,000
165,000140,000110,00090,00095,00096,00038,00039,00033,00044,00040,00033,00033,00033,00024,00027,00027,00027,00028,00029,00029,95030,79531,74533,00034,30635,59436,45137,87638,59339,66440,20142,52943,51145,72747,33853,49457,65158,00259,26860,43661,10464,74069,89270,96286,02889,43592,08594,527109,098103,607137,499115,555128,324139,736210,609141,450185,211248,891623,706293,917352,409584,690668,60825,85313,45917,677108,03032,43555,258188,048-54,104116,057-29,281182,825185,73335,387162,451162,186171,25318,25484,215288,260175,70218,213388,573462,659151,89395,084252,284167,858279,43873,061180,482192,72784,67114,82780,313608,095551,566268,696000262,42300075,17000057,68900000000000000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
-6,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-6,538
0
0
0
-4,405,150
0
0
0
-6,226,135
0
0
0
-6,433,781
-6,723,619
-6,230,994
-5,350,059
-4,933,386
-4,840,848
-5,308,735
-5,420,824
-5,683,134
-6,190,143
-6,598,156
-288,959
-7,422,746
-7,661,722
-488,131
-429,236
-7,137,792
-228,471
-327,645
-118,132
-7,098,974
-237,495
-174,125
-164,078
-7,304,903
-268,437
-8,021,804
-29,281
-8,522,854
-119,258
-237,275
-87,570
-32,435
-282,074
-645,469
-767,291
-25,853
-860,252
-775,185
-402,976
50,607
-646,212
-271,275
-207,660
-163,984
-235,493
-163,171
-226,856
-211,264
-234,948
-200,359
-206,477
-191,305
-189,359
-89,435
-86,028
-71,700
-73,653
-64,740
-61,889
-66,137
-61,601
-59,672
6,628,349
-53,494
-50,710
-50,585
-60,261
-42,529
-40,201
-39,664
-38,593
-37,876
-36,451
-35,594
-34,306
-33,000
-31,745
-30,795
-29,950
-29,000
-28,000
-27,000
-27,000
-27,000
-24,000
-36,000
-35,000
-33,000
-40,000
-44,000
-33,000
-39,000
-38,000
-96,000
-95,000
-90,000
-110,000
-140,000
-313,000
-313,000-140,000-110,000-90,000-95,000-96,000-38,000-39,000-33,000-44,000-40,000-33,000-35,000-36,000-24,000-27,000-27,000-27,000-28,000-29,000-29,950-30,795-31,745-33,000-34,306-35,594-36,451-37,876-38,593-39,664-40,201-42,529-60,261-50,585-50,710-53,4946,628,349-59,672-61,601-66,137-61,889-64,740-73,653-71,700-86,028-89,435-189,359-191,305-206,477-200,359-234,948-211,264-226,856-163,171-235,493-163,984-207,660-271,275-646,21250,607-402,976-775,185-860,252-25,853-767,291-645,469-282,074-32,435-87,570-237,275-119,258-8,522,854-29,281-8,021,804-268,437-7,304,903-164,078-174,125-237,495-7,098,974-118,132-327,645-228,471-7,137,792-429,236-488,131-7,661,722-7,422,746-288,959-6,598,156-6,190,143-5,683,134-5,420,824-5,308,735-4,840,848-4,933,386-5,350,059-6,230,994-6,723,619-6,433,781000-6,226,135000-4,405,150000-6,53800000000000000-6,00000000000
   > Long-term Liabilities 
0
0
0
149,100
149,100
149,100
149,200
149,200
149,200
223,600
223,600
223,600
223,600
223,600
223,700
223,700
223,700
223,700
223,700
223,700
223,749
223,765
223,782
303,884
223,814
223,831
223,847
359,092
223,880
423,897
423,900
569,711
423,900
434,000
424,000
423,995
424,012
424,028
446,591
530,096
557,931
543,624
583,816
742,392
718,115
795,686
883,647
802,356
12,519,889,000
12,730,325
12,214,485
962,833
12,875,151
12,347,908
12,149,662
2,083,580
13,446,306
14,224,911
13,866,679
14,078,220
14,178,791
79
14,976,093
13,770,221
14,003,423
14,970,685
16,298,867
21,187,292
23,459,480
20,307,820
20,579,255
1,868,690
23,176,220
24,441,114
2,751,625
0
1,633,400
1,815,017
1,823,327
208,260
210,837
217,345
220,440
223,601
227,189,000
144,036,000
146,909,000
150,170
153,873,000
945,940,000
954,721,000
963,178
972,147,000
981,424,000
1,219,310,000
971,116,000
979,001,000
977,751,000
-13,752,000
1,124,950,000
1,115,284,000
1,112,920,000
1,109,814,000
1,114,405
1,015,526
988,150
988,148
991,696
2,957,732
2,796,389
2,937,771
2,928,929
2,929,227
2,946,620
2,954,929
2,822,000
2,760,000
2,749,000
2,737,000
2,739,000
2,661,000
2,671,000
2,215,000
33,000
40,000
44,000
2,201,000
39,000
497,000
501,000
505,000
4,811,000
512,000
4,986,000
7,235,000
7,235,0004,986,000512,0004,811,000505,000501,000497,00039,0002,201,00044,00040,00033,0002,215,0002,671,0002,661,0002,739,0002,737,0002,749,0002,760,0002,822,0002,954,9292,946,6202,929,2272,928,9292,937,7712,796,3892,957,732991,696988,148988,1501,015,5261,114,4051,109,814,0001,112,920,0001,115,284,0001,124,950,000-13,752,000977,751,000979,001,000971,116,0001,219,310,000981,424,000972,147,000963,178954,721,000945,940,000153,873,000150,170146,909,000144,036,000227,189,000223,601220,440217,345210,837208,2601,823,3271,815,0171,633,40002,751,62524,441,11423,176,2201,868,69020,579,25520,307,82023,459,48021,187,29216,298,86714,970,68514,003,42313,770,22114,976,0937914,178,79114,078,22013,866,67914,224,91113,446,3062,083,58012,149,66212,347,90812,875,151962,83312,214,48512,730,32512,519,889,000802,356883,647795,686718,115742,392583,816543,624557,931530,096446,591424,028424,012423,995424,000434,000423,900569,711423,900423,897223,880359,092223,847223,831223,814303,884223,782223,765223,749223,700223,700223,700223,700223,700223,700223,600223,600223,600223,600223,600149,200149,200149,200149,100149,100149,100000
       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
582,258
676,962
0
0
0
0
150,170
153,873
15,214,433
16,221,614
963,178
972,147
981,424
1,219,310
971,116
979,001
14,573,543
13,914,015
13,452,910
13,113,845
12,557,812
13,040,248
12,270,341
12,579,580
12,890,832
13,217,717
13,152,240
15,227,856
14,251,135
8,523,631
2,928,929
2,929,227
2,946,620
2,954,929
2,822,000
2,760,000
2,749,000
2,737,000
2,739,000
2,661,000
2,671,000
2,215,000
2,230,000
2,242,000
2,189,000
2,201,000
639,000
497,000
501,000
0
0
0
0
0
00000501,000497,000639,0002,201,0002,189,0002,242,0002,230,0002,215,0002,671,0002,661,0002,739,0002,737,0002,749,0002,760,0002,822,0002,954,9292,946,6202,929,2272,928,9298,523,63114,251,13515,227,85613,152,24013,217,71712,890,83212,579,58012,270,34113,040,24812,557,81213,113,84513,452,91013,914,01514,573,543979,001971,1161,219,310981,424972,147963,17816,221,61415,214,433153,873150,1700000676,962582,258000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,000
0
0
0
18,000
0
18,000
18,000
20,000
20,000
20,000
0
0
0
0
0
0000020,00020,00020,00018,00018,000018,0000007,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,542,052
1,835,888
1,860,102
1,970,129
1,998,067
2,095,309
2,366,641
2,349,256
2,385,834
2,626,793
3,031,728
3,291,770
3,405,858
3,712,475
3,660,062
4,092,690
4,381,038
4,146,211
4,118,718
4,290,783
4,161,806
4,497,782
4,393,251
4,448,266
4,176,292
4,226,901
4,411,743
4,200,354
4,156,385
4,309,806
5,186,247
10,564,398
13,547,416
11,563,202
13,730,185
15,017,523
18,635,905
18,631,040
15,528,523
14,244,371
14,476,369
11,819,531
12,171,976
13,057,306
13,523,132
13,428,660
13,989,573
14,817,953
14,412,394
15,006,158
14,342,146
13,880,567
13,833,031
10,950,320
10,719,742
10,325,962
10,198,547
10,472,642
10,326,854
9,096,473
8,689,778
8,371,296
8,135,350
7,711,466
8,048,366
8,008,124
8,048,814
7,822,532
7,811,268
7,703,826
7,767,501
7,883,836
98,909
107,567
120,382
103,952
97,114
139,831
95,853
94,000
156,000
108,000
119,000
127,000
142,000
131,000
136,000
132,000
138,000
124,000
243,000
148,000
0
406,000
430,000
0
0
0
0
0000430,000406,0000148,000243,000124,000138,000132,000136,000131,000142,000127,000119,000108,000156,00094,00095,853139,83197,114103,952120,382107,56798,9097,883,8367,767,5017,703,8267,811,2687,822,5328,048,8148,008,1248,048,3667,711,4668,135,3508,371,2968,689,7789,096,47310,326,85410,472,64210,198,54710,325,96210,719,74210,950,32013,833,03113,880,56714,342,14615,006,15814,412,39414,817,95313,989,57313,428,66013,523,13213,057,30612,171,97611,819,53114,476,36914,244,37115,528,52318,631,04018,635,90515,017,52313,730,18511,563,20213,547,41610,564,3985,186,2474,309,8064,156,3854,200,3544,411,7434,226,9014,176,2924,448,2664,393,2514,497,7824,161,8064,290,7834,118,7184,146,2114,381,0384,092,6903,660,0623,712,4753,405,8583,291,7703,031,7282,626,7932,385,8342,349,2562,366,6412,095,3091,998,0671,970,1291,860,1021,835,8881,542,052000000000000000000000000000000000000
       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
0
0
0
1,586
1,540
1,564
1,611
2,199
2,202
2,314
2,176
2,079
1,905
1,955
1,957
2,205
1,759
1,712
1,736
1,720
-1,746
-1,866
-1,930
33,659
34,804
32,781
27,537
40,130
39,201
31,716
30,150
32,000
26,000
24,000
28,000
24,000
20,000
29,000
28,000
0
0
0
0
0
0
0
0
0
0
0
0
00000000000028,00029,00020,00024,00028,00024,00026,00032,00030,15031,71639,20140,13027,53732,78134,80433,659-1,930-1,866-1,7461,7201,7361,7121,7592,2051,9571,9551,9052,0792,1762,3142,2022,1991,6111,5641,5401,586000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
747,400
765,000
795,500
831,600
861,300
904,600
950,400
1,000,800
1,099,700
1,044,500
1,033,100
1,048,100
1,033,500
1,151,800
1,227,300
1,305,200
1,404,000
1,355,380
1,472,204
1,535,735
1,615,016
1,585,083
1,691,166
1,787,952
1,872,482
1,914,204
1,989,934
2,084,400
2,096,090
2,096,100
2,044,500
2,027,200
2,018,450
2,150,721
2,230,054
2,372,544
2,596,114
2,728,242
2,789,764
2,963,942
2,983,688
3,054,205
3,361,201
3,620,124
3,625,179
3,763,512
4,041,502
4,089,287
4,254,558
4,529,528
4,464,213
4,808,838
5,024,457
5,113,228
5,293,074
5,193,995
5,372,207
5,474,887
5,630,221
6,005,317
6,184,189
5,989,179
6,041,829
5,649,912
2,279,893
1,285,738
1,939,469
-886,912
-3,782,309
-3,978,111
-5,406,902
-2,828,444
0
-2,130,845
-2,077,105
-1,872,111
-2,008,536
-2,748,282
-2,728,213
-2,834,802
-3,812,975
-3,577,117
-4,416,439
-4,148,519
-3,907,527
-3,530,542
287,189
611,426
702,983
953,219
948,075
975,650
1,399,105
1,563,257
1,772,866
1,355,008
1,684,799
1,744,526
1,796,024
1,909,597
1,713,914
1,624,806
1,674,103
1,508,027
1,381,148
1,845,055
1,799,811
1,757,659
1,591,997
1,621,974
1,492,948
1,568,696
1,477,000
1,002,000
1,069,000
1,035,000
1,080,000
1,063,000
1,063,000
1,061,000
1,038,000
914,000
784,000
1,009,000
1,252,000
1,254,000
1,250,000
1,265,000
1,362,000
1,365,000
1,368,000
1,465,000
1,465,0001,368,0001,365,0001,362,0001,265,0001,250,0001,254,0001,252,0001,009,000784,000914,0001,038,0001,061,0001,063,0001,063,0001,080,0001,035,0001,069,0001,002,0001,477,0001,568,6961,492,9481,621,9741,591,9971,757,6591,799,8111,845,0551,381,1481,508,0271,674,1031,624,8061,713,9141,909,5971,796,0241,744,5261,684,7991,355,0081,772,8661,563,2571,399,105975,650948,075953,219702,983611,426287,189-3,530,542-3,907,527-4,148,519-4,416,439-3,577,117-3,812,975-2,834,802-2,728,213-2,748,282-2,008,536-1,872,111-2,077,105-2,130,8450-2,828,444-5,406,902-3,978,111-3,782,309-886,9121,939,4691,285,7382,279,8935,649,9126,041,8295,989,1796,184,1896,005,3175,630,2215,474,8875,372,2075,193,9955,293,0745,113,2285,024,4574,808,8384,464,2134,529,5284,254,5584,089,2874,041,5023,763,5123,625,1793,620,1243,361,2013,054,2052,983,6882,963,9422,789,7642,728,2422,596,1142,372,5442,230,0542,150,7212,018,4502,027,2002,044,5002,096,1002,096,0902,084,4001,989,9341,914,2041,872,4821,787,9521,691,1661,585,0831,615,0161,535,7351,472,2041,355,3801,404,0001,305,2001,227,3001,151,8001,033,5001,048,1001,033,1001,044,5001,099,7001,000,800950,400904,600861,300831,600795,500765,000747,400000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
353
353
353
353
353
353
707
707
707
707
0
707
0
0
0
707
707
707
707
1,060
1,060
1,060
1,060
1,060
1,060
1,062
1,062
1,062
1,064
1,067
1,069
1,073
1,084
1,088
1,088
1,089
1,089
1,091
1,091
1,092
1,092
1,092
1,092
1,092
1,092
1,092
1,092
1,092
2,944
2,944
2,944
2,944
2,944
2,944
2,944
2,944
2,944
3,080
3,080
3,080
3,080
3,080
3,080
3,080
3,080
3,080
3,080
3,080
3,080
450
450
450
450
450
450
450
450
450
450
450
450
451
451
452
453
453
453
453
454
454
454
454
456
456
456
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000004564564564544544544544534534534534524514514504504504504504504504504504504504503,0803,0803,0803,0803,0803,0803,0803,0803,0803,0803,0803,0802,9442,9442,9442,9442,9442,9442,9442,9442,9441,0921,0921,0921,0921,0921,0921,0921,0921,0921,0911,0911,0891,0891,0881,0881,0841,0731,0691,0671,0641,0621,0621,0621,0601,0601,0601,0601,0601,060707707707707000707070770770770735335335335335335300000000000000000000
   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
0
0
0
0
0
0
-5,001,201
-5,076,708
0
0
0
-3,487,513
-6,297,264
-6,015,025
205,681
436,656
505,219
661,161
453,256
535,706
989,290
1,204,001
1,486,696
1,091,946
1,478,439
1,494,181
1,551,724
1,652,846
1,557,681
1,431,397
1,437,641
1,246,736
1,233,845
1,541,464
1,545,702
1,441,857
1,421,302
1,376,244
1,246,990
1,313,052
1,203,000
917,000
881,000
773,000
759,000
761,000
732,000
746,000
726,000
723,000
728,000
1,068,000
1,245,000
1,206,000
1,191,000
0
0
0
0
0
000001,191,0001,206,0001,245,0001,068,000728,000723,000726,000746,000732,000761,000759,000773,000881,000