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

Affiliated Managers Group Inc
Buy, Hold or Sell?

Let's analyze Affiliated Managers Group Inc together

I guess you are interested in Affiliated Managers 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 Affiliated Managers 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 Affiliated Managers Group Inc

I send you an email if I find something interesting about Affiliated Managers Group Inc.

1. Quick Overview

1.1. Quick analysis of Affiliated Managers Group Inc (30 sec.)










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

How much money do you get?

How much money do you get?
$0.03
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$133.46
Expected worth in 1 year
$154.10
How sure are you?
72.5%

+ What do you gain per year?

Total Gains per Share
$20.67
Return On Investment
11.1%

For what price can you sell your share?

Current Price per Share
$185.41
Expected price per share
$175.76 - $196.31
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Affiliated Managers Group Inc (5 min.)




Live pricePrice per Share (EOD)
$185.41
Intrinsic Value Per Share
$-878.94 - $-179.52
Total Value Per Share
$-745.48 - $-46.06

2.2. Growth of Affiliated Managers Group Inc (5 min.)




Is Affiliated Managers Group Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$4.6b$4.7b$10.6m0.2%

How much money is Affiliated Managers Group Inc making?

Current yearPrevious yearGrowGrow %
Making money$136.3m$329.2m-$192.8m-141.4%
Net Profit Margin27.0%62.0%--

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

2.3. Financial Health of Affiliated Managers Group Inc (5 min.)




2.4. Comparing to competitors in the Asset Management industry (5 min.)




  Industry Rankings (Asset Management)  


Richest
#53 / 723

Most Revenue
#67 / 723

Most Profit
#72 / 723

Most Efficient
#438 / 723
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Affiliated Managers Group Inc?

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

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

Speculation

The Price per Share of Affiliated Managers Group Inc is $185.41. 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 Affiliated Managers Group Inc.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

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

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $133.46. Based on the TTM, the Book Value Change Per Share is $5.16 per quarter. Based on the YOY, the Book Value Change Per Share is $4.40 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 $0.01 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Affiliated Managers Group Inc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps3.531.9%3.541.9%7.063.8%3.411.8%2.611.4%
Usd Book Value Change Per Share1.630.9%5.162.8%4.402.4%2.231.2%1.540.8%
Usd Dividend Per Share0.010.0%0.010.0%0.010.0%0.040.0%1.660.9%
Usd Total Gains Per Share1.640.9%5.172.8%4.412.4%2.271.2%3.201.7%
Usd Price Per Share177.80-163.23-145.27-130.54-144.00-
Price to Earnings Ratio12.59-12.48-8.00-10.84-13.07-
Price-to-Total Gains Ratio108.70-54.27--13.48-27.16--12.10-
Price to Book Ratio1.33-1.29-1.30-1.29-1.58-
Price-to-Total Gains Ratio108.70-54.27--13.48-27.16--12.10-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share185.41
Number of shares5
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.010.04
Usd Book Value Change Per Share5.162.23
Usd Total Gains Per Share5.172.27
Gains per Quarter (5 shares)25.8411.34
Gains per Year (5 shares)103.3645.37
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
101039314535
2020619628980
313102992134125
414134023178170
515165054223215
616196085267260
717227116312305
818258146357350
929299177401395
102103210208446440

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%19.01.00.095.0%37.03.00.092.5%104.03.00.097.2%
Book Value Change Per Share4.00.00.0100.0%9.03.00.075.0%14.06.00.070.0%28.012.00.070.0%74.033.00.069.2%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%61.00.046.057.0%
Total Gains per Share4.00.00.0100.0%9.03.00.075.0%14.06.00.070.0%29.011.00.072.5%79.028.00.073.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Affiliated Managers 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--1.6275.159-68%4.401-63%2.228-27%1.543+5%
Book Value Per Share--133.460127.001+5%112.122+19%100.922+32%93.242+43%
Current Ratio---1.896-100%2.583-100%2.187-100%1.855-100%
Debt To Asset Ratio--0.4750.464+2%0.464+2%0.483-2%0.448+6%
Debt To Equity Ratio--1.2761.205+6%1.240+3%1.355-6%1.208+6%
Dividend Per Share--0.0090.009-1%0.009-8%0.040-79%1.656-99%
Eps--3.5313.5420%7.064-50%3.408+4%2.608+35%
Free Cash Flow Per Share---13.5771.286-1156%3.669-470%4.677-390%4.751-386%
Free Cash Flow To Equity Per Share---18.949-6.290-67%-2.825-85%-0.681-96%0.674-2912%
Gross Profit Margin--1.0001.0000%1.0000%0.933+7%0.967+3%
Intrinsic Value_10Y_max---179.521--------
Intrinsic Value_10Y_min---878.943--------
Intrinsic Value_1Y_max--13.669--------
Intrinsic Value_1Y_min---2.334--------
Intrinsic Value_3Y_max--16.943--------
Intrinsic Value_3Y_min---81.317--------
Intrinsic Value_5Y_max---8.871--------
Intrinsic Value_5Y_min---241.130--------
Market Cap5604035791.000-11%6223000000.0006176778000.000+1%6234365750.0000%5608973650.000+11%7263181350.000-14%
Net Profit Margin--0.2390.270-11%0.620-61%0.293-18%0.234+2%
Operating Margin--0.4880.450+8%0.859-43%0.485+0%0.440+11%
Operating Ratio--0.6150.555+11%0.660-7%0.636-3%0.652-6%
Pb Ratio1.389+4%1.3321.286+4%1.304+2%1.293+3%1.584-16%
Pe Ratio13.126+4%12.58712.477+1%8.003+57%10.843+16%13.071-4%
Price Per Share185.410+4%177.800163.230+9%145.270+22%130.538+36%144.005+23%
Price To Free Cash Flow Ratio-3.414-4%-3.2744.069-180%-199.867+6005%-35.942+998%-13.061+299%
Price To Total Gains Ratio113.351+4%108.69954.270+100%-13.480+112%27.164+300%-12.099+111%
Quick Ratio---2.282-100%3.357-100%2.502-100%2.115-100%
Return On Assets--0.0140.015-9%0.037-62%0.019-25%0.016-11%
Return On Equity--0.0370.039-5%0.100-63%0.053-29%0.043-13%
Total Gains Per Share--1.6365.168-68%4.410-63%2.269-28%3.200-49%
Usd Book Value--4671100001.0004800450000.250-3%4789850000.000-2%4345970000.050+7%4568212500.025+2%
Usd Book Value Change Per Share--1.6275.159-68%4.401-63%2.228-27%1.543+5%
Usd Book Value Per Share--133.460127.001+5%112.122+19%100.922+32%93.242+43%
Usd Dividend Per Share--0.0090.009-1%0.009-8%0.040-79%1.656-99%
Usd Eps--3.5313.5420%7.064-50%3.408+4%2.608+35%
Usd Free Cash Flow---475200000.00061700000.000-870%153350000.000-410%210470000.000-326%240592500.000-298%
Usd Free Cash Flow Per Share---13.5771.286-1156%3.669-470%4.677-390%4.751-386%
Usd Free Cash Flow To Equity Per Share---18.949-6.290-67%-2.825-85%-0.681-96%0.674-2912%
Usd Market Cap5604035791.000-11%6223000000.0006176778000.000+1%6234365750.0000%5608973650.000+11%7263181350.000-14%
Usd Price Per Share185.410+4%177.800163.230+9%145.270+22%130.538+36%144.005+23%
Usd Profit--123600000.000136375000.000-9%329200000.000-62%160490000.000-23%132390000.000-7%
Usd Revenue--516400000.000504800000.000+2%523675000.000-1%544965000.000-5%564667500.000-9%
Usd Total Gains Per Share--1.6365.168-68%4.410-63%2.269-28%3.200-49%
 EOD+3 -5MRQTTM+9 -26YOY+5 -305Y+14 -2210Y+15 -21

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1513.126
Price to Book Ratio (EOD)Between0-11.389
Net Profit Margin (MRQ)Greater than00.239
Operating Margin (MRQ)Greater than00.488
Quick Ratio (MRQ)Greater than10.000
Current Ratio (MRQ)Greater than10.000
Debt to Asset Ratio (MRQ)Less than10.475
Debt to Equity Ratio (MRQ)Less than11.276
Return on Equity (MRQ)Greater than0.150.037
Return on Assets (MRQ)Greater than0.050.014
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5047.802
Ma 20Greater thanMa 50185.417
Ma 50Greater thanMa 100185.921
Ma 100Greater thanMa 200178.457
OpenGreater thanClose187.030
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Affiliated Managers Group Inc

Affiliated Managers Group, Inc., through its affiliates, operates as an investment management company providing investment management services to mutual funds, institutional clients,retails and high net worth individuals in the United States. It provides advisory or sub-advisory services to mutual funds. These funds are distributed to retail, high net worth and institutional clients directly and through intermediaries, including independent investment advisors, retirement plan sponsors, broker-dealers, major fund marketplaces, and bank trust departments. The company also offers investment products in various investment styles in the institutional distribution channel, including small, small/mid, mid, and large capitalization value and growth equity, and emerging markets. In addition, it offers quantitative, alternative, and fixed income products, and manages assets for foundations and endowments, defined benefit, and defined contribution plans for corporations and municipalities. Affiliated Managers Group provides investment management or customized investment counseling and fiduciary services. Affiliated Managers Group, Inc. was formed in 1993 and is based in West Palm Beach, Florida with additional offices in Prides Crossing, Massachusetts; Stamford, Connecticut; London, United Kingdom; Dubai, United Arab Emirates; Sydney, Australia; Hong Kong; Tokyo, Japan, Zurich, Switzerland and Delaware.

Fundamental data was last updated by Penke on 2024-11-16 12:35:02.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is 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 very able to pay all its debts by selling its assets.
The company is able 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 Affiliated Managers Group Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Affiliated Managers Group Inc to the Asset Management industry mean.
  • A Net Profit Margin of 23.9% 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 Affiliated Managers Group Inc:

  • The MRQ is 23.9%. The company is making a huge profit. +2
  • The TTM is 27.0%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ23.9%TTM27.0%-3.1%
TTM27.0%YOY62.0%-35.0%
TTM27.0%5Y29.3%-2.3%
5Y29.3%10Y23.4%+5.9%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ23.9%55.2%-31.3%
TTM27.0%52.7%-25.7%
YOY62.0%63.6%-1.6%
5Y29.3%58.3%-29.0%
10Y23.4%54.3%-30.9%
4.3.1.2. Return on Assets

Shows how efficient Affiliated Managers Group Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Affiliated Managers Group Inc to the Asset Management industry mean.
  • 1.4% Return on Assets means that Affiliated Managers Group Inc generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Affiliated Managers Group Inc:

  • The MRQ is 1.4%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.5%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.4%TTM1.5%-0.1%
TTM1.5%YOY3.7%-2.2%
TTM1.5%5Y1.9%-0.3%
5Y1.9%10Y1.6%+0.3%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4%1.3%+0.1%
TTM1.5%1.4%+0.1%
YOY3.7%0.7%+3.0%
5Y1.9%1.6%+0.3%
10Y1.6%1.9%-0.3%
4.3.1.3. Return on Equity

Shows how efficient Affiliated Managers Group Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Affiliated Managers Group Inc to the Asset Management industry mean.
  • 3.7% Return on Equity means Affiliated Managers Group Inc generated $0.04 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Affiliated Managers Group Inc:

  • The MRQ is 3.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.9%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.7%TTM3.9%-0.2%
TTM3.9%YOY10.0%-6.1%
TTM3.9%5Y5.3%-1.3%
5Y5.3%10Y4.3%+1.0%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ3.7%2.5%+1.2%
TTM3.9%2.7%+1.2%
YOY10.0%1.7%+8.3%
5Y5.3%2.6%+2.7%
10Y4.3%3.2%+1.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Affiliated Managers Group Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Affiliated Managers Group Inc is operating .

  • Measures how much profit Affiliated Managers Group Inc makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Affiliated Managers Group Inc to the Asset Management industry mean.
  • An Operating Margin of 48.8% means the company generated $0.49  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Affiliated Managers Group Inc:

  • The MRQ is 48.8%. The company is operating very efficient. +2
  • The TTM is 45.0%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ48.8%TTM45.0%+3.7%
TTM45.0%YOY85.9%-40.9%
TTM45.0%5Y48.5%-3.5%
5Y48.5%10Y44.0%+4.5%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ48.8%82.4%-33.6%
TTM45.0%71.9%-26.9%
YOY85.9%57.1%+28.8%
5Y48.5%52.9%-4.4%
10Y44.0%50.7%-6.7%
4.3.2.2. Operating Ratio

Measures how efficient Affiliated Managers Group Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Asset Management industry mean).
  • An Operation Ratio of 0.62 means that the operating costs are $0.62 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Affiliated Managers Group Inc:

  • The MRQ is 0.615. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.555. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.615TTM0.555+0.060
TTM0.555YOY0.660-0.105
TTM0.5555Y0.636-0.081
5Y0.63610Y0.652-0.016
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6150.642-0.027
TTM0.5550.596-0.041
YOY0.6600.583+0.077
5Y0.6360.548+0.088
10Y0.6520.555+0.097
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Affiliated Managers Group Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Affiliated Managers Group Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Asset Management industry mean).
  • A Current Ratio of 0.00 means the company has $0.00 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Affiliated Managers Group Inc:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM1.896-1.896
TTM1.896YOY2.583-0.687
TTM1.8965Y2.187-0.292
5Y2.18710Y1.855+0.332
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.781-2.781
TTM1.8963.155-1.259
YOY2.5833.803-1.220
5Y2.1875.160-2.973
10Y1.8557.718-5.863
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Affiliated Managers Group Inc to the Asset Management industry mean.
  • A Quick Ratio of 0.00 means the company can pay off $0.00 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Affiliated Managers Group Inc:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM2.282-2.282
TTM2.282YOY3.357-1.074
TTM2.2825Y2.502-0.219
5Y2.50210Y2.115+0.387
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.850-2.850
TTM2.2823.391-1.109
YOY3.3574.406-1.049
5Y2.5026.733-4.231
10Y2.1159.109-6.994
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Affiliated Managers Group Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Affiliated Managers Group Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Affiliated Managers Group Inc to Asset Management industry mean.
  • A Debt to Asset Ratio of 0.48 means that Affiliated Managers Group Inc assets are financed with 47.5% credit (debt) and the remaining percentage (100% - 47.5%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.475. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.464. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.475TTM0.464+0.011
TTM0.464YOY0.464+0.000
TTM0.4645Y0.483-0.019
5Y0.48310Y0.448+0.035
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4750.177+0.298
TTM0.4640.172+0.292
YOY0.4640.174+0.290
5Y0.4830.169+0.314
10Y0.4480.177+0.271
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Affiliated Managers Group Inc to the Asset Management industry mean.
  • A Debt to Equity ratio of 127.6% means that company has $1.28 debt for each $1 in shareholders equity.

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

  • The MRQ is 1.276. The company is able to pay all its debts with equity. +1
  • The TTM is 1.205. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.276TTM1.205+0.071
TTM1.205YOY1.240-0.035
TTM1.2055Y1.355-0.150
5Y1.35510Y1.208+0.147
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2760.208+1.068
TTM1.2050.198+1.007
YOY1.2400.209+1.031
5Y1.3550.238+1.117
10Y1.2080.246+0.962
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 Affiliated Managers Group Inc generates.

  • Above 15 is considered overpriced but always compare Affiliated Managers Group Inc to the Asset Management industry mean.
  • A PE ratio of 12.59 means the investor is paying $12.59 for every $1 in earnings.

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

  • The EOD is 13.126. Based on the earnings, the company is underpriced. +1
  • The MRQ is 12.587. Based on the earnings, the company is underpriced. +1
  • The TTM is 12.477. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD13.126MRQ12.587+0.539
MRQ12.587TTM12.477+0.110
TTM12.477YOY8.003+4.474
TTM12.4775Y10.843+1.634
5Y10.84310Y13.071-2.228
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD13.1267.545+5.581
MRQ12.5876.783+5.804
TTM12.4776.842+5.635
YOY8.0033.370+4.633
5Y10.8435.558+5.285
10Y13.0717.010+6.061
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 Affiliated Managers Group Inc:

  • The EOD is -3.414. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -3.274. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 4.069. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-3.414MRQ-3.274-0.140
MRQ-3.274TTM4.069-7.343
TTM4.069YOY-199.867+203.936
TTM4.0695Y-35.942+40.010
5Y-35.94210Y-13.061-22.880
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD-3.4144.073-7.487
MRQ-3.2744.149-7.423
TTM4.0694.297-0.228
YOY-199.8673.087-202.954
5Y-35.9423.758-39.700
10Y-13.0612.945-16.006
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 Affiliated Managers Group Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Asset Management industry mean).
  • A PB ratio of 1.33 means the investor is paying $1.33 for each $1 in book value.

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

  • The EOD is 1.389. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.332. Based on the equity, the company is underpriced. +1
  • The TTM is 1.286. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.389MRQ1.332+0.057
MRQ1.332TTM1.286+0.046
TTM1.286YOY1.304-0.018
TTM1.2865Y1.293-0.007
5Y1.29310Y1.584-0.291
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD1.3890.956+0.433
MRQ1.3320.907+0.425
TTM1.2860.910+0.376
YOY1.3040.930+0.374
5Y1.2931.004+0.289
10Y1.5841.160+0.424
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 Affiliated Managers Group Inc.

4.8.1. Institutions holding Affiliated Managers Group Inc

Institutions are holding 96.046% of the shares of Affiliated Managers Group Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Morgan Stanley - Brokerage Accounts14.71570.02684429434-559368-11.2125
2024-06-30Vanguard Group Inc11.540.01043473531-121152-3.3703
2024-06-30BlackRock Inc10.22790.01093078587-155932-4.8209
2024-09-30Clarkston Capital Partners, LLC5.89785.80471775252-53137-2.9062
2024-06-30Ariel Investments, LLC4.79342.439914428171158088.727
2024-06-30State Street Corp3.42610.0071031269-23875-2.2627
2024-06-30Dimensional Fund Advisors, Inc.2.74460.0337826123300593.776
2024-06-30Southeastern Asset Management Inc2.6425.4129795249-42629-5.0877
2024-06-30Boston Partners Global Investors, Inc2.39460.13997207887207880
2024-06-30Lyrical Asset Management LP2.22481.6803669651-28207-4.0419
2024-06-30Kiltearn Partners LLP1.840610.4933554014-121200-17.9499
2024-06-30Geode Capital Management, LLC1.80290.0074542675-12839-2.3112
2024-06-30FMR Inc1.79110.0054539119-1136301-67.8219
2024-06-30Citadel Advisors Llc1.50770.014445381317197761.0202
2024-06-30Channing Capital Management, LLC1.48541.9165447117137313.1683
2024-06-30Fuller & Thaler Asset Management Inc1.37780.27744147214147210
2024-06-30NORGES BANK1.28040.009385397-51950-11.8784
2024-06-30Allianz Asset Management AG1.21770.0848366515-129558-26.1167
2024-06-30Charles Schwab Investment Management Inc1.13970.0102343063-14709-4.1113
2024-06-30Bank of New York Mellon Corp1.13440.0101341450-6751-1.9388
Total 75.184628.39522630585-990524-4.4%

4.9.2. Funds holding Affiliated Managers Group Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Eaton Vance Atlanta Capital SMID-Cap I5.01681.7347151006900
2024-09-30Clarkston Capital SMID Composite4.22336.75811271203-29692-2.2824
2024-10-31iShares Core S&P Mid-Cap ETF3.11880.19919387515120.0546
2024-09-30Vanguard Total Stock Mkt Idx Inv2.97890.0091896641-99374-9.9772
2024-09-30Vanguard Small Cap Index2.35590.082709124-96834-12.0148
2024-09-30JHancock Disciplined Value Mid Cap I1.98240.451559669800
2024-09-30Ariel Fund Investor1.90683.6716573939-15572-2.6415
2024-09-30Vanguard Small Cap Value Index Inv1.59480.1455480034-60754-11.2343
2024-09-30Clarkston Partners Founders1.51836.8789457000-43000-8.6
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.47710.0726444602-41170-8.4752
2024-09-30Longleaf Partners1.46235.7615440155-52097-10.5834
2024-06-30FullerThaler Behavioral Sm-Cp Eq R61.30660.66933933003933000
2024-08-31FullerThaler Behavioral Small-Cap Equity1.30660.669639330000
2024-09-30Lyrical U.S. Value Equity - CS1.10861.6469333698-20402-5.7616
2024-09-30Kiltearn Global Equity1.06343.8923320098-81400-20.2741
2024-09-30Clarkston Capital Mid Cap Composite1.05915.6629318779-100-0.0314
2024-09-30Vanguard Strategic Equity Inv0.96860.572429154200
2024-09-30Lyrical U.S. Value Equity – EQ0.94572.8837284647-4115-1.425
2024-09-30Clarkston Founders Institutional0.80035.52724087900
2024-09-30SPDR® S&P MIDCAP 400 ETF Trust0.79050.1821237950-16276-6.4022
Total 36.984847.470811132409-166974-1.5%

5.3. Insider Transactions

Insiders are holding 2.912% of the shares of Affiliated Managers Group Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-08-19Jay C HorgenSELL9000171.98
2024-08-16Rizwan M JamalSELL8622172.89
2024-08-16Thomas M WojcikSELL4786172.71
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets8,903,000
Total Liabilities4,231,900
Total Stockholder Equity3,316,300
 As reported
Total Liabilities 4,231,900
Total Stockholder Equity+ 3,316,300
Total Assets = 8,903,000

Assets

Total Assets8,903,000
Total Current Assets1,533,900
Long-term Assets5,263,400
Total Current Assets
Cash And Cash Equivalents 1,010,700
Short-term Investments 66,100
Net Receivables 457,100
Total Current Assets  (as reported)1,533,900
Total Current Assets  (calculated)1,533,900
+/-0
Long-term Assets
Property Plant Equipment 61,000
Goodwill 2,532,000
Intangible Assets 1,807,100
Other Assets 2,105,700
Long-term Assets  (as reported)5,263,400
Long-term Assets  (calculated)6,505,800
+/- 1,242,400

Liabilities & Shareholders' Equity

Total Current Liabilities0
Long-term Liabilities3,606,200
Total Stockholder Equity3,316,300
Total Current Liabilities
Total Current Liabilities  (as reported)0
Total Current Liabilities  (calculated)0
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)3,606,200
Long-term Liabilities  (calculated)0
+/- 3,606,200
Total Stockholder Equity
Common Stock600
Retained Earnings 6,738,100
Accumulated Other Comprehensive Income -139,200
Other Stockholders Equity -3,283,200
Total Stockholder Equity (as reported)3,316,300
Total Stockholder Equity (calculated)3,316,300
+/-0
Other
Cash and Short Term Investments 1,076,800
Common Stock Shares Outstanding 35,000
Liabilities and Stockholders Equity 8,903,000
Net Debt 1,609,000
Short Long Term Debt Total 2,619,700



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-31
> Total Assets 
0
0
0
457,000
560,715
566,297
557,780
605,334
655,348
690,394
691,037
909,073
822,337
819,255
814,628
793,730
793,730
920,138
948,565
1,160,321
1,202,727
1,240,251
1,292,821
1,242,994
1,388,435
1,424,988
1,475,402
1,519,205
1,634,861
1,702,063
1,685,928
1,933,421
1,923,091
1,975,781
2,264,020
2,321,636
2,395,281
2,456,762
2,531,630
2,665,920
2,568,085
2,679,610
2,755,063
3,395,705
3,294,370
3,342,377
3,524,181
3,246,370
2,989,274
3,080,296
3,324,536
3,390,906
3,865,871
4,938,453
4,950,942
5,291,215
5,259,300
5,325,000
5,131,800
5,218,900
5,209,900
5,614,700
6,030,800
6,187,100
6,225,100
6,072,700
6,261,100
6,318,800
6,620,900
6,730,200
6,884,200
7,706,800
7,493,900
7,678,800
7,535,200
7,784,800
8,091,300
8,049,500
8,323,400
8,749,100
8,590,100
8,632,300
8,701,400
8,702,100
8,584,200
8,490,500
8,538,800
8,219,100
7,677,000
7,727,800
7,679,000
7,653,500
7,498,100
7,496,100
7,669,500
7,888,900
7,680,600
8,021,700
8,107,600
8,876,400
8,570,800
8,468,700
8,430,200
8,881,000
8,895,800
8,966,100
9,003,600
9,059,600
9,024,600
8,845,000
8,903,000
8,903,0008,845,0009,024,6009,059,6009,003,6008,966,1008,895,8008,881,0008,430,2008,468,7008,570,8008,876,4008,107,6008,021,7007,680,6007,888,9007,669,5007,496,1007,498,1007,653,5007,679,0007,727,8007,677,0008,219,1008,538,8008,490,5008,584,2008,702,1008,701,4008,632,3008,590,1008,749,1008,323,4008,049,5008,091,3007,784,8007,535,2007,678,8007,493,9007,706,8006,884,2006,730,2006,620,9006,318,8006,261,1006,072,7006,225,1006,187,1006,030,8005,614,7005,209,9005,218,9005,131,8005,325,0005,259,3005,291,2154,950,9424,938,4533,865,8713,390,9063,324,5363,080,2962,989,2743,246,3703,524,1813,342,3773,294,3703,395,7052,755,0632,679,6102,568,0852,665,9202,531,6302,456,7622,395,2812,321,6362,264,0201,975,7811,923,0911,933,4211,685,9281,702,0631,634,8611,519,2051,475,4021,424,9881,388,4351,242,9941,292,8211,240,2511,202,7271,160,321948,565920,138793,730793,730814,628819,255822,337909,073691,037690,394655,348605,334557,780566,297560,715457,000000
   > Total Current Assets 
0
0
0
52,100
64,022
73,471
68,793
95,811
84,650
80,414
89,252
299,967
123,609
123,881
122,922
113,186
113,186
240,369
259,188
140,039
179,911
198,029
136,344
89,515
229,380
266,048
304,210
339,483
456,003
442,989
422,822
277,732
260,749
313,407
305,551
337,802
437,746
463,328
530,532
554,279
453,843
518,861
580,001
649,757
547,179
556,126
726,308
641,321
431,930
508,208
494,546
585,582
716,230
659,118
640,187
769,430
781,600
877,200
754,700
876,400
895,200
775,500
838,100
912,300
1,064,300
972,900
1,147,400
1,093,900
1,369,400
1,006,200
1,243,200
1,149,100
1,145,100
1,232,000
1,179,700
1,154,900
1,001,300
1,050,600
1,022,300
936,500
858,100
908,500
954,500
951,100
866,400
878,700
972,600
966,100
877,100
922,600
918,200
1,016,100
1,084,100
1,240,100
1,402,400
1,536,200
1,384,300
1,552,500
1,696,300
1,406,200
1,047,900
1,072,600
1,184,300
1,462,100
1,699,100
1,716,800
1,890,400
1,643,000
1,668,000
1,490,000
1,533,900
1,533,9001,490,0001,668,0001,643,0001,890,4001,716,8001,699,1001,462,1001,184,3001,072,6001,047,9001,406,2001,696,3001,552,5001,384,3001,536,2001,402,4001,240,1001,084,1001,016,100918,200922,600877,100966,100972,600878,700866,400951,100954,500908,500858,100936,5001,022,3001,050,6001,001,3001,154,9001,179,7001,232,0001,145,1001,149,1001,243,2001,006,2001,369,4001,093,9001,147,400972,9001,064,300912,300838,100775,500895,200876,400754,700877,200781,600769,430640,187659,118716,230585,582494,546508,208431,930641,321726,308556,126547,179649,757580,001518,861453,843554,279530,532463,328437,746337,802305,551313,407260,749277,732422,822442,989456,003339,483304,210266,048229,38089,515136,344198,029179,911140,039259,188240,369113,186113,186122,922123,881123,609299,96789,25280,41484,65095,81168,79373,47164,02252,100000
       Cash And Cash Equivalents 
0
0
0
22,800
29,504
36,577
29,877
23,735
40,838
32,149
35,529
53,879
35,880
48,865
49,971
31,612
31,612
175,835
205,064
73,427
110,433
127,914
77,892
27,708
171,385
200,512
231,093
253,334
359,734
344,672
314,867
140,277
122,653
171,348
139,235
140,423
114,719
160,406
222,062
201,729
124,084
165,809
206,609
222,954
162,228
193,237
403,010
396,431
237,291
274,369
225,250
259,487
203,751
220,543
255,452
313,328
252,800
311,200
323,300
449,500
393,700
311,000
372,600
430,400
335,000
413,800
522,400
469,600
747,100
374,200
560,200
550,600
438,200
488,500
541,700
563,800
297,600
360,400
422,000
430,800
293,600
364,600
374,700
439,500
334,200
392,800
448,100
565,500
305,200
360,000
402,500
539,600
592,200
681,600
929,400
1,039,700
766,200
777,900
1,128,000
908,500
501,000
606,800
622,900
429,200
832,800
785,500
999,200
813,600
793,400
865,500
1,010,700
1,010,700865,500793,400813,600999,200785,500832,800429,200622,900606,800501,000908,5001,128,000777,900766,2001,039,700929,400681,600592,200539,600402,500360,000305,200565,500448,100392,800334,200439,500374,700364,600293,600430,800422,000360,400297,600563,800541,700488,500438,200550,600560,200374,200747,100469,600522,400413,800335,000430,400372,600311,000393,700449,500323,300311,200252,800313,328255,452220,543203,751259,487225,250274,369237,291396,431403,010193,237162,228222,954206,609165,809124,084201,729222,062160,406114,719140,423139,235171,348122,653140,277314,867344,672359,734253,334231,093200,512171,38527,70877,892127,914110,43373,427205,064175,83531,61231,61249,97148,86535,88053,87935,52932,14940,83823,73529,87736,57729,50422,800000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
21,173
21,173
0
0
10,981
0
115,097
107,989
123,866
21,968
23,001
22,303
155,894
25,238
24,363
20,750
79,188
12,810
13,789
16,574
150,499
80,814
62,802
84,945
115,965
110,300
147,000
80,300
100,400
122,600
105,600
109,900
128,900
135,500
120,100
132,900
157,900
136,000
149,000
158,100
172,600
192,900
261,500
171,800
199,900
208,200
203,600
213,200
122,400
115,500
103,600
92,400
77,800
81,000
84,100
144,100
119,300
36,400
33,900
30,600
59,400
54,600
61,400
68,200
74,900
108,800
62,800
75,800
78,500
81,100
66,600
183,700
716,900
457,700
444,200
462,300
461,000
348,900
167,300
66,100
66,100167,300348,900461,000462,300444,200457,700716,900183,70066,60081,10078,50075,80062,800108,80074,90068,20061,40054,60059,40030,60033,90036,400119,300144,10084,10081,00077,80092,400103,600115,500122,400213,200203,600208,200199,900171,800261,500192,900172,600158,100149,000136,000157,900132,900120,100135,500128,900109,900105,600122,600100,40080,300147,000110,300115,96584,94562,80280,814150,49916,57413,78912,81079,18820,75024,36325,238155,89422,30323,00121,968123,866107,989115,097010,9810021,17321,1730000000000000000000000000000000
       Net Receivables 
0
0
0
27,100
32,117
34,418
35,384
66,939
38,892
42,476
45,413
239,383
73,284
64,123
63,960
66,126
66,126
54,286
44,043
57,148
57,148
61,149
47,372
50,798
45,193
51,390
56,215
65,288
74,120
79,895
89,004
91,487
109,542
111,838
136,222
148,850
154,594
147,727
160,442
201,385
178,269
187,725
197,461
237,636
209,242
179,366
170,582
131,099
101,317
113,899
132,160
140,118
154,740
55,817
57,046
278,382
335,000
344,700
276,800
249,400
305,300
292,200
294,300
295,600
532,600
379,700
429,200
390,300
486,300
483,000
524,900
425,900
514,000
482,000
466,200
391,200
495,500
486,600
387,100
383,300
449,000
440,300
487,400
433,800
532,200
485,900
524,500
400,600
535,500
528,700
485,100
417,100
437,300
497,100
404,800
421,600
509,300
711,800
492,500
419,200
465,800
399,200
377,700
316,000
408,600
487,100
428,900
368,400
525,700
457,200
457,100
457,100457,200525,700368,400428,900487,100408,600316,000377,700399,200465,800419,200492,500711,800509,300421,600404,800497,100437,300417,100485,100528,700535,500400,600524,500485,900532,200433,800487,400440,300449,000383,300387,100486,600495,500391,200466,200482,000514,000425,900524,900483,000486,300390,300429,200379,700532,600295,600294,300292,200305,300249,400276,800344,700335,000278,38257,04655,817154,740140,118132,160113,899101,317131,099170,582179,366209,242237,636197,461187,725178,269201,385160,442147,727154,594148,850136,222111,838109,54291,48789,00479,89574,12065,28856,21551,39045,19350,79847,37261,14957,14857,14844,04354,28666,12666,12663,96064,12373,284239,38345,41342,47638,89266,93935,38434,41832,11727,100000
       Other Current Assets 
0
0
0
2,200
2,401
2,476
3,532
5,137
4,920
5,789
8,310
6,705
14,445
10,893
8,991
15,448
15,448
10,248
10,081
9,464
69,478
70,115
58,452
11,009
57,995
65,536
73,117
20,861
96,269
98,317
107,955
24,795
138,096
142,059
166,316
48,529
323,027
302,922
308,470
27,299
307,791
330,051
351,089
33,273
359,713
338,526
302,548
34,603
181,829
220,050
252,722
35,478
276,925
319,956
242,744
61,755
83,500
74,300
76,800
77,100
73,600
66,700
61,300
57,400
61,200
59,300
62,900
21,800
0
0
0
20,800
3,200
1,500
0
22,600
17,200
16,900
20,200
23,500
23,400
14,700
11,600
12,600
18,400
16,900
18,800
82,300
58,800
85,700
100,200
53,700
13,400
13,300
17,200
13,100
13,100
-1,562,100
-1,705,900
-1,415,200
-1,055,600
-1,081,700
-1,194,000
-1,473,700
-1,710,100
-1,723,700
-1,896,400
-1,648,900
-1,668,000
-1,494,600
-1,533,900
-1,533,900-1,494,600-1,668,000-1,648,900-1,896,400-1,723,700-1,710,100-1,473,700-1,194,000-1,081,700-1,055,600-1,415,200-1,705,900-1,562,10013,10013,10017,20013,30013,40053,700100,20085,70058,80082,30018,80016,90018,40012,60011,60014,70023,40023,50020,20016,90017,20022,60001,5003,20020,80000021,80062,90059,30061,20057,40061,30066,70073,60077,10076,80074,30083,50061,755242,744319,956276,92535,478252,722220,050181,82934,603302,548338,526359,71333,273351,089330,051307,79127,299308,470302,922323,02748,529166,316142,059138,09624,795107,95598,31796,26920,86173,11765,53657,99511,00958,45270,11569,4789,46410,08110,24815,44815,4488,99110,89314,4456,7058,3105,7894,9205,1373,5322,4762,4012,200000
   > Long-term Assets 
0
0
0
404,900
496,693
492,826
488,987
509,523
570,698
609,980
601,785
609,106
698,728
695,374
691,706
0
680,544
679,769
689,377
0
1,022,816
1,042,222
1,156,477
1,153,479
1,159,055
1,158,940
1,171,192
1,179,722
1,178,858
1,259,074
1,263,106
1,655,689
1,662,342
1,662,374
1,958,469
1,983,834
1,957,535
1,993,434
2,001,098
2,111,641
2,114,242
2,160,749
2,175,062
2,745,948
2,747,191
2,786,251
2,797,873
2,605,049
2,557,344
2,572,088
2,829,990
2,805,324
3,149,641
4,279,335
4,310,755
4,521,785
4,477,700
4,447,800
4,377,100
4,342,500
4,314,700
4,839,200
5,192,700
5,274,800
5,160,800
5,099,800
5,113,700
5,224,900
5,251,500
5,724,000
5,641,000
6,557,700
6,348,800
6,446,800
6,355,500
6,629,900
7,090,000
6,998,900
7,301,100
7,812,600
7,732,000
7,723,800
7,746,900
7,751,000
7,717,800
7,611,800
7,566,200
7,253,000
6,799,900
6,805,200
6,760,800
6,637,400
6,414,000
6,256,000
6,267,100
6,352,700
6,296,300
6,469,200
6,411,300
7,470,200
7,522,900
7,396,100
7,245,900
7,418,900
7,196,700
7,249,300
7,113,200
7,416,600
7,356,600
7,355,000
5,263,400
5,263,4007,355,0007,356,6007,416,6007,113,2007,249,3007,196,7007,418,9007,245,9007,396,1007,522,9007,470,2006,411,3006,469,2006,296,3006,352,7006,267,1006,256,0006,414,0006,637,4006,760,8006,805,2006,799,9007,253,0007,566,2007,611,8007,717,8007,751,0007,746,9007,723,8007,732,0007,812,6007,301,1006,998,9007,090,0006,629,9006,355,5006,446,8006,348,8006,557,7005,641,0005,724,0005,251,5005,224,9005,113,7005,099,8005,160,8005,274,8005,192,7004,839,2004,314,7004,342,5004,377,1004,447,8004,477,7004,521,7854,310,7554,279,3353,149,6412,805,3242,829,9902,572,0882,557,3442,605,0492,797,8732,786,2512,747,1912,745,9482,175,0622,160,7492,114,2422,111,6412,001,0981,993,4341,957,5351,983,8341,958,4691,662,3741,662,3421,655,6891,263,1061,259,0741,178,8581,179,7221,171,1921,158,9401,159,0551,153,4791,156,4771,042,2221,022,8160689,377679,769680,5440691,706695,374698,728609,106601,785609,980570,698509,523488,987492,826496,693404,900000
       Property Plant Equipment 
0
0
0
4,700
6,194
6,716
6,829
8,001
10,035
12,068
11,347
12,321
13,624
19,351
21,520
15,346
15,346
14,815
14,357
17,802
17,724
19,853
19,647
19,228
19,223
18,963
37,755
36,886
36,641
39,505
40,884
40,953
42,051
42,925
47,146
50,592
55,327
59,075
59,862
63,984
65,224
66,885
67,808
69,879
69,660
69,807
69,714
71,845
69,158
66,885
64,874
62,402
65,309
68,086
66,789
67,725
66,000
65,000
64,800
69,100
70,200
70,900
72,400
81,500
83,100
84,100
88,100
92,300
93,100
95,900
93,900
95,400
94,900
97,800
106,900
114,100
113,100
112,100
113,400
110,100
109,100
109,700
111,700
111,000
111,300
109,200
104,800
104,300
102,300
99,800
92,900
92,300
88,900
85,800
81,600
79,600
76,100
75,800
74,200
73,900
73,900
71,300
70,100
68,500
67,100
66,300
63,800
67,300
65,600
62,800
61,000
61,00062,80065,60067,30063,80066,30067,10068,50070,10071,30073,90073,90074,20075,80076,10079,60081,60085,80088,90092,30092,90099,800102,300104,300104,800109,200111,300111,000111,700109,700109,100110,100113,400112,100113,100114,100106,90097,80094,90095,40093,90095,90093,10092,30088,10084,10083,10081,50072,40070,90070,20069,10064,80065,00066,00067,72566,78968,08665,30962,40264,87466,88569,15871,84569,71469,80769,66069,87967,80866,88565,22463,98459,86259,07555,32750,59247,14642,92542,05140,95340,88439,50536,64136,88637,75518,96319,22319,22819,64719,85317,72417,80214,35714,81515,34615,34621,52019,35113,62412,32111,34712,06810,0358,0016,8296,7166,1944,700000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
444,116
0
0
0
655,311
660,727
673,381
736,081
739,053
741,568
744,414
745,614
751,607
751,265
812,146
814,379
888,567
887,328
892,273
1,082,313
1,093,249
1,088,347
1,104,105
1,113,286
1,177,227
1,180,210
1,213,371
1,224,706
1,230,387
1,236,859
1,270,419
1,265,066
1,243,583
1,237,966
1,255,793
1,406,615
1,413,217
1,521,222
1,983,468
1,995,756
2,131,143
2,142,600
2,138,100
2,116,100
2,117,300
2,125,800
2,342,000
2,353,300
2,355,200
2,342,100
2,334,700
2,345,900
2,341,700
2,385,900
2,491,000
2,474,600
2,661,500
2,621,200
2,670,000
2,647,300
2,668,400
2,672,300
2,653,500
2,644,300
2,628,100
2,633,700
2,647,500
2,661,800
2,662,500
2,667,300
2,648,600
2,648,400
2,633,400
2,642,400
2,639,500
2,629,800
2,651,700
2,621,800
2,627,600
2,638,800
2,661,400
2,666,200
2,669,700
2,658,500
2,689,200
2,683,700
2,660,000
2,627,900
2,648,700
2,648,900
2,659,600
2,509,000
2,523,600
2,517,500
2,516,100
2,532,000
2,532,0002,516,1002,517,5002,523,6002,509,0002,659,6002,648,9002,648,7002,627,9002,660,0002,683,7002,689,2002,658,5002,669,7002,666,2002,661,4002,638,8002,627,6002,621,8002,651,7002,629,8002,639,5002,642,4002,633,4002,648,4002,648,6002,667,3002,662,5002,661,8002,647,5002,633,7002,628,1002,644,3002,653,5002,672,3002,668,4002,647,3002,670,0002,621,2002,661,5002,474,6002,491,0002,385,9002,341,7002,345,9002,334,7002,342,1002,355,2002,353,3002,342,0002,125,8002,117,3002,116,1002,138,1002,142,6002,131,1431,995,7561,983,4681,521,2221,413,2171,406,6151,255,7931,237,9661,243,5831,265,0661,270,4191,236,8591,230,3871,224,7061,213,3711,180,2101,177,2271,113,2861,104,1051,088,3471,093,2491,082,313892,273887,328888,567814,379812,146751,265751,607745,614744,414741,568739,053736,081673,381660,727655,311000444,116000000000000000
       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
678,931
622,700
622,900
603,000
0
0
0
0
0
0
0
982,500
1,287,600
1,132,800
0
1,428,600
1,950,700
1,836,000
1,857,800
0
2,086,400
2,602,900
2,592,900
2,939,600
3,515,800
3,447,600
3,430,500
3,451,300
3,469,700
3,177,000
3,134,000
3,055,300
2,992,100
2,526,000
2,539,900
2,564,900
2,407,400
2,261,600
2,195,000
2,198,200
2,332,000
2,292,200
2,431,200
2,442,300
2,509,600
2,589,300
2,488,800
2,400,500
2,561,100
2,346,200
2,400,800
2,492,800
2,769,400
2,737,000
2,691,900
0
02,691,9002,737,0002,769,4002,492,8002,400,8002,346,2002,561,1002,400,5002,488,8002,589,3002,509,6002,442,3002,431,2002,292,2002,332,0002,198,2002,195,0002,261,6002,407,4002,564,9002,539,9002,526,0002,992,1003,055,3003,134,0003,177,0003,469,7003,451,3003,430,5003,447,6003,515,8002,939,6002,592,9002,602,9002,086,40001,857,8001,836,0001,950,7001,428,60001,132,8001,287,600982,5000000000603,000622,900622,700678,9310000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
249,700
314,635
311,917
310,430
321,409
360,419
391,105
385,909
385,382
451,304
448,202
445,798
444,116
444,116
444,407
453,759
655,311
655,311
673,381
736,081
739,053
741,568
744,414
745,614
751,607
751,265
812,146
814,379
888,567
887,328
892,273
1,082,313
1,093,249
1,093,249
477,616
470,322
502,066
489,265
500,017
496,928
496,602
489,245
499,141
493,181
491,408
481,978
476,571
585,604
571,573
803,250
1,397,034
1,400,806
1,424,165
1,409,600
1,384,600
1,352,100
1,321,100
1,298,800
1,631,200
1,615,300
1,585,500
1,535,400
1,502,300
1,485,400
1,460,700
1,561,100
1,609,600
1,566,600
1,778,400
1,724,700
1,749,800
1,699,700
1,686,400
1,647,600
1,584,400
1,546,300
1,497,400
1,482,400
1,476,100
1,467,200
1,449,700
1,443,100
1,393,300
1,357,400
1,309,900
1,289,500
1,257,100
1,222,600
1,182,000
1,133,800
1,052,300
1,035,200
1,048,800
1,044,300
1,036,800
1,018,200
1,966,400
1,943,300
1,905,200
1,864,100
1,876,000
1,866,100
1,863,100
1,809,500
1,812,400
1,802,300
1,795,600
1,807,100
1,807,1001,795,6001,802,3001,812,4001,809,5001,863,1001,866,1001,876,0001,864,1001,905,2001,943,3001,966,4001,018,2001,036,8001,044,3001,048,8001,035,2001,052,3001,133,8001,182,0001,222,6001,257,1001,289,5001,309,9001,357,4001,393,3001,443,1001,449,7001,467,2001,476,1001,482,4001,497,4001,546,3001,584,4001,647,6001,686,4001,699,7001,749,8001,724,7001,778,4001,566,6001,609,6001,561,1001,460,7001,485,4001,502,3001,535,4001,585,5001,615,3001,631,2001,298,8001,321,1001,352,1001,384,6001,409,6001,424,1651,400,8061,397,034803,250571,573585,604476,571481,978491,408493,181499,141489,245496,602496,928500,017489,265502,066470,322477,6161,093,2491,093,2491,082,313892,273887,328888,567814,379812,146751,265751,607745,614744,414741,568739,053736,081673,381655,311655,311453,759444,407444,116444,116445,798448,202451,304385,382385,909391,105360,419321,409310,430311,917314,635249,700000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
685,104
676,023
670,186
665,198
659,356
664,954
675,020
1,002,480
1,005,092
1,022,369
1,136,830
1,134,251
1,139,832
1,139,977
1,133,437
1,142,836
1,142,217
1,219,569
1,222,222
1,614,736
1,620,291
1,619,449
1,911,323
1,933,242
1,902,208
1,934,359
1,941,236
2,047,657
2,049,018
2,093,864
2,107,254
2,676,069
2,677,531
2,716,444
2,728,159
2,533,204
2,488,186
2,505,203
2,765,116
2,742,922
3,084,332
4,211,249
4,243,966
4,454,060
4,411,700
4,382,800
4,309,800
4,273,400
4,244,500
4,768,300
5,120,300
5,193,300
5,077,700
5,015,700
5,025,600
1,344,500
-195,900
-197,900
-247,500
2,311,700
-300,100
-316,000
-256,800
2,502,800
-315,600
-438,400
-529,900
3,716,400
-493,900
-490,100
-601,100
3,487,100
-399,900
-423,300
-537,500
3,004,100
-56,500
-13,700
-143,500
224,200
144,700
-6,000
296,100
1,117,000
96,200
96,200
1,090,100
1,397,000
127,100
231,800
99,600
-452,300
-189,300
259,500
2,053,800
0
2,071,900
8,845,000
2,105,700
2,105,7008,845,0002,071,90002,053,800259,500-189,300-452,30099,600231,800127,1001,397,0001,090,10096,20096,2001,117,000296,100-6,000144,700224,200-143,500-13,700-56,5003,004,100-537,500-423,300-399,9003,487,100-601,100-490,100-493,9003,716,400-529,900-438,400-315,6002,502,800-256,800-316,000-300,1002,311,700-247,500-197,900-195,9001,344,5005,025,6005,015,7005,077,7005,193,3005,120,3004,768,3004,244,5004,273,4004,309,8004,382,8004,411,7004,454,0604,243,9664,211,2493,084,3322,742,9222,765,1162,505,2032,488,1862,533,2042,728,1592,716,4442,677,5312,676,0692,107,2542,093,8642,049,0182,047,6571,941,2361,934,3591,902,2081,933,2421,911,3231,619,4491,620,2911,614,7361,222,2221,219,5691,142,2171,142,8361,133,4371,139,9771,139,8321,134,2511,136,8301,022,3691,005,0921,002,480675,020664,954659,356665,198670,186676,023685,104000000000000
> Total Liabilities 
0
0
0
180,800
244,393
244,983
231,093
267,531
210,126
233,861
228,068
372,291
326,552
324,041
300,156
273,143
273,143
375,992
393,482
581,906
615,813
642,655
705,718
640,635
812,869
826,682
848,088
863,642
1,171,206
1,207,243
1,128,155
1,138,351
1,119,838
1,135,166
1,365,831
1,359,092
1,358,293
1,689,113
1,767,212
1,896,464
1,814,359
1,834,605
1,860,200
2,604,473
1,938,339
1,939,961
2,105,592
1,942,895
1,417,232
1,443,420
1,528,557
1,909,185
1,959,333
2,558,636
2,354,959
2,502,621
2,908,200
2,346,500
2,235,900
2,267,500
2,226,700
2,395,600
2,663,000
2,684,800
2,675,100
2,460,500
2,644,400
2,532,300
2,584,600
2,545,400
2,666,600
3,409,400
3,205,900
3,297,700
3,234,000
3,403,200
3,654,300
3,520,000
3,515,100
3,649,100
3,487,600
3,531,300
3,492,500
3,311,700
3,220,000
3,179,600
3,248,700
3,250,500
3,161,900
3,174,800
3,198,700
3,237,700
3,407,400
3,472,100
3,689,100
4,571,600
3,762,700
4,108,100
4,159,200
4,491,900
4,338,800
4,277,100
4,288,200
4,240,000
4,143,200
4,096,800
4,107,100
4,096,100
4,111,100
4,191,300
4,231,900
4,231,9004,191,3004,111,1004,096,1004,107,1004,096,8004,143,2004,240,0004,288,2004,277,1004,338,8004,491,9004,159,2004,108,1003,762,7004,571,6003,689,1003,472,1003,407,4003,237,7003,198,7003,174,8003,161,9003,250,5003,248,7003,179,6003,220,0003,311,7003,492,5003,531,3003,487,6003,649,1003,515,1003,520,0003,654,3003,403,2003,234,0003,297,7003,205,9003,409,4002,666,6002,545,4002,584,6002,532,3002,644,4002,460,5002,675,1002,684,8002,663,0002,395,6002,226,7002,267,5002,235,9002,346,5002,908,2002,502,6212,354,9592,558,6361,959,3331,909,1851,528,5571,443,4201,417,2321,942,8952,105,5921,939,9611,938,3392,604,4731,860,2001,834,6051,814,3591,896,4641,767,2121,689,1131,358,2931,359,0921,365,8311,135,1661,119,8381,138,3511,128,1551,207,2431,171,206863,642848,088826,682812,869640,635705,718642,655615,813581,906393,482375,992273,143273,143300,156324,041326,552372,291228,068233,861210,126267,531231,093244,983244,393180,800000
   > Total Current Liabilities 
0
0
0
18,800
17,427
22,654
20,379
64,617
38,043
42,967
50,880
170,299
68,895
68,569
83,298
86,800
86,800
60,950
67,196
320,030
84,676
73,503
81,593
93,752
67,078
78,550
92,188
101,451
85,190
114,202
137,342
132,078
113,331
133,239
189,351
256,588
214,424
263,674
315,371
287,813
125,180
172,241
243,381
316,352
208,685
200,251
253,716
212,572
102,948
121,816
218,048
227,115
304,313
335,996
395,274
407,457
383,100
387,200
362,300
427,700
347,000
330,300
372,900
375,800
539,200
423,700
582,800
521,200
509,500
578,500
735,300
816,800
577,200
632,000
699,300
729,400
564,700
592,900
579,400
729,300
541,600
618,300
698,300
807,200
667,300
662,900
761,600
746,600
576,500
607,100
648,000
634,600
414,000
572,500
514,800
712,400
543,500
843,500
690,200
789,100
551,600
548,300
569,100
778,300
645,300
602,500
636,200
628,500
634,100
637,300
0
0637,300634,100628,500636,200602,500645,300778,300569,100548,300551,600789,100690,200843,500543,500712,400514,800572,500414,000634,600648,000607,100576,500746,600761,600662,900667,300807,200698,300618,300541,600729,300579,400592,900564,700729,400699,300632,000577,200816,800735,300578,500509,500521,200582,800423,700539,200375,800372,900330,300347,000427,700362,300387,200383,100407,457395,274335,996304,313227,115218,048121,816102,948212,572253,716200,251208,685316,352243,381172,241125,180287,813315,371263,674214,424256,588189,351133,239113,331132,078137,342114,20285,190101,45192,18878,55067,07893,75281,59373,50384,676320,03067,19660,95086,80086,80083,29868,56968,895170,29950,88042,96738,04364,61720,37922,65417,42718,800000
       Short-term Debt 
0
0
0
0
0
0
0
22,000
22,000
0
0
0
0
0
0
0
0
0
0
252,894
252,894
0
0
12,348
9,697
12,162
11,930
11,744
9,510
7,623
9,305
17,728
8,080
0
0
65,750
65,750
65,750
65,750
236,415
0
0
0
239,942
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
784,100
0
0
0
423,400
500
300
0
497,800
0
0
0
573,100
2,026,000
2,032,400
1,913,600
374,400
1,861,500
1,882,600
0
468,700
25,000
0
0
449,700
699,700
349,700
349,800
2,312,000
1,400
1,200
1,100
38,900
0
0
0
38,500
0
0
0
39,100
0
0
0
00039,10000038,50000038,9001,1001,2001,4002,312,000349,800349,700699,700449,7000025,000468,70001,882,6001,861,500374,4001,913,6002,032,4002,026,000573,100000497,8000300500423,400000784,10000000000000000000000000239,942000236,41565,75065,75065,75065,750008,08017,7289,3057,6239,51011,74411,93012,1629,69712,34800252,894252,894000000000022,00022,0000000000
       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
1,894,900
0
0
0
1,879,400
0
0
0
2,109,600
2,026,000
2,032,400
1,913,600
1,854,700
1,861,500
1,882,600
0
0
25,000
0
0
449,700
699,700
349,700
349,800
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000349,800349,700699,700449,7000025,000001,882,6001,861,5001,854,7001,913,6002,032,4002,026,0002,109,6000001,879,4000001,894,90000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
18,800
17,427
22,654
20,379
42,617
38,043
42,967
50,880
170,299
68,895
68,569
83,298
1,309
86,800
60,950
67,196
1,634
67,136
73,503
81,593
81,404
57,381
66,388
80,258
3,528
75,680
106,579
128,037
114,350
105,251
121,971
177,148
8,800
138,894
188,496
241,026
9,359
111,574
166,085
238,550
4,971
152,255
194,330
241,369
8,909
92,795
118,909
130,201
5,128
285,999
245,205
240,796
39,782
287,800
370,100
323,000
90,100
329,900
314,500
362,200
324,700
237,000
287,000
387,800
430,200
509,500
578,500
735,300
816,800
577,200
632,000
699,300
729,400
564,700
592,900
579,400
729,300
541,600
618,300
698,300
807,200
667,300
662,900
761,600
746,600
576,500
607,100
648,000
-899,900
414,000
-349,700
514,800
-423,400
543,500
843,500
690,200
-38,900
551,600
548,300
569,100
778,300
645,300
602,500
0
0
0
0
0
00000602,500645,300778,300569,100548,300551,600-38,900690,200843,500543,500-423,400514,800-349,700414,000-899,900648,000607,100576,500746,600761,600662,900667,300807,200698,300618,300541,600729,300579,400592,900564,700729,400699,300632,000577,200816,800735,300578,500509,500430,200387,800287,000237,000324,700362,200314,500329,90090,100323,000370,100287,80039,782240,796245,205285,9995,128130,201118,90992,7958,909241,369194,330152,2554,971238,550166,085111,5749,359241,026188,496138,8948,800177,148121,971105,251114,350128,037106,57975,6803,52880,25866,38857,38181,40481,59373,50367,1361,63467,19660,95086,8001,30983,29868,56968,895170,29950,88042,96738,04342,61720,37922,65417,42718,800000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
82,808
0
0
0
59,887
84,676
73,503
81,593
81,404
57,381
66,388
80,258
84,870
75,680
106,579
128,037
132,078
113,331
133,239
189,351
181,152
214,424
263,674
315,371
41,086
125,180
172,241
243,381
69,952
208,685
200,251
253,716
203,663
102,948
121,816
218,048
221,987
304,313
335,996
395,274
367,675
383,100
17,100
362,300
337,600
17,100
15,800
10,700
51,100
302,200
136,700
195,000
418,200
0
0
0
-68,300
-500
-300
0
-67,900
0
0
0
-87,700
100
1,200
1,000
-93,000
1,300
1,100
4,500
-42,900
42,400
54,900
648,000
634,600
-285,700
184,500
165,000
-1,599,600
542,100
842,300
689,100
247,000
551,600
54,700
77,400
-503,200
645,300
602,500
636,200
348,400
0
637,300
0
0637,3000348,400636,200602,500645,300-503,20077,40054,700551,600247,000689,100842,300542,100-1,599,600165,000184,500-285,700634,600648,00054,90042,400-42,9004,5001,1001,300-93,0001,0001,200100-87,700000-67,9000-300-500-68,300000418,200195,000136,700302,20051,10010,70015,80017,100337,600362,30017,100383,100367,675395,274335,996304,313221,987218,048121,816102,948203,663253,716200,251208,68569,952243,381172,241125,18041,086315,371263,674214,424181,152189,351133,239113,331132,078128,037106,57975,68084,87080,25866,38857,38181,40481,59373,50384,67659,88700082,808000000000000000
   > Long-term Liabilities 
0
0
0
162,000
226,966
222,329
210,714
202,914
172,083
190,894
177,188
201,992
257,657
255,472
216,858
0
186,343
315,042
326,286
0
531,137
569,152
624,125
546,883
745,791
748,132
755,900
762,191
1,086,016
1,093,041
990,813
1,006,273
1,006,507
1,001,927
1,176,480
1,102,504
1,143,869
1,425,439
1,451,841
1,608,651
1,689,179
1,662,364
1,616,819
2,288,121
1,729,654
1,739,710
1,851,876
1,730,323
1,314,284
1,321,604
1,310,509
1,682,070
1,655,020
2,222,640
1,959,685
2,095,164
2,525,100
1,959,300
1,873,600
1,839,800
1,879,700
2,065,300
2,290,100
2,309,000
2,135,900
2,036,800
2,061,600
2,011,100
2,075,100
1,966,900
1,931,300
2,592,600
2,628,700
2,665,700
2,534,700
2,673,800
3,089,600
2,927,100
2,935,700
2,919,800
2,946,000
2,913,000
2,794,200
2,504,500
2,552,700
2,516,700
2,487,100
2,503,900
2,585,400
2,567,700
2,550,700
2,603,100
2,993,400
2,899,600
3,174,300
3,859,200
3,219,200
3,264,600
3,469,000
3,702,800
3,787,200
3,728,800
3,719,100
3,461,700
3,497,900
3,494,300
3,470,900
3,467,600
3,477,000
3,554,000
3,606,200
3,606,2003,554,0003,477,0003,467,6003,470,9003,494,3003,497,9003,461,7003,719,1003,728,8003,787,2003,702,8003,469,0003,264,6003,219,2003,859,2003,174,3002,899,6002,993,4002,603,1002,550,7002,567,7002,585,4002,503,9002,487,1002,516,7002,552,7002,504,5002,794,2002,913,0002,946,0002,919,8002,935,7002,927,1003,089,6002,673,8002,534,7002,665,7002,628,7002,592,6001,931,3001,966,9002,075,1002,011,1002,061,6002,036,8002,135,9002,309,0002,290,1002,065,3001,879,7001,839,8001,873,6001,959,3002,525,1002,095,1641,959,6852,222,6401,655,0201,682,0701,310,5091,321,6041,314,2841,730,3231,851,8761,739,7101,729,6542,288,1211,616,8191,662,3641,689,1791,608,6511,451,8411,425,4391,143,8691,102,5041,176,4801,001,9271,006,5071,006,273990,8131,093,0411,086,016762,191755,900748,132745,791546,883624,125569,152531,1370326,286315,042186,3430216,858255,472257,657201,992177,188190,894172,083202,914210,714222,329226,966162,000000
       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
460,000
340,000
295,000
210,000
0
0
0
0
0
0
0
915,000
1,383,700
1,438,300
0
1,289,300
1,894,900
1,922,800
1,863,400
0
1,894,800
2,300,800
2,136,900
2,113,300
2,109,600
2,026,000
2,032,400
1,913,600
1,854,700
1,861,500
1,882,600
1,841,400
1,829,600
1,780,700
1,791,400
1,792,600
1,793,800
2,044,900
2,042,800
2,310,800
2,312,100
2,303,100
2,299,300
2,491,800
2,490,400
2,577,900
2,534,300
2,534,800
2,535,300
2,535,900
2,536,400
2,536,900
0
0
0
0
00002,536,9002,536,4002,535,9002,535,3002,534,8002,534,3002,577,9002,490,4002,491,8002,299,3002,303,1002,312,1002,310,8002,042,8002,044,9001,793,8001,792,6001,791,4001,780,7001,829,6001,841,4001,882,6001,861,5001,854,7001,913,6002,032,4002,026,0002,109,6002,113,3002,136,9002,300,8001,894,80001,863,4001,922,8001,894,9001,289,30001,438,3001,383,700915,0000000000210,000295,000340,000460,0000000000000000000000000000000000000000000000000000000000
       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
406,292
531,200
517,900
455,500
0
0
0
0
0
0
0
614,100
641,900
660,600
0
703,700
645,500
743,200
744,300
0
612,500
658,300
745,000
778,500
673,500
733,500
730,600
804,600
811,900
941,600
953,500
968,900
833,700
754,800
727,200
847,100
916,700
581,800
682,100
652,000
671,500
730,600
755,700
748,900
673,900
638,800
547,800
486,600
465,400
533,200
500,900
0
0
0
0
0
00000500,900533,200465,400486,600547,800638,800673,900748,900755,700730,600671,500652,000682,100581,800916,700847,100727,200754,800833,700968,900953,500941,600811,900804,600730,600733,500673,500778,500745,000658,300612,5000744,300743,200645,500703,7000660,600641,900614,1000000000455,500517,900531,200406,2920000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
1,413
1,473
2,456
2,636
2,786
2,765
13,132
23,795
29,385
36,440
35,021
26,202
20,075
19,303
18,896
16,144
31,737
31,617
24,952
31,397
26,580
23,873
21,325
20,149
17,364
16,525
14,244
11,209
30,234
31,494
32,283
33,516
33,071
33,093
32,741
30,414
28,355
26,133
26,329
26,066
123,655
174,545
188,905
207,825
215,000
216,100
223,300
145,700
151,400
160,700
162,400
164,700
172,000
169,100
167,300
338,500
237,400
203,800
201,400
292,800
181,300
229,400
188,000
289,900
189,700
179,700
170,300
232,600
253,300
203,600
178,300
285,500
1,357,200
1,295,900
1,402,800
853,100
1,112,800
1,097,800
1,118,800
751,600
1,345,500
1,191,400
1,145,700
1,588,000
1,459,600
1,808,800
1,667,400
2,001,500
1,760,000
1,742,800
1,753,400
867,400
0
1,322,600
1,351,600
0
0
0
0
00001,351,6001,322,6000867,4001,753,4001,742,8001,760,0002,001,5001,667,4001,808,8001,459,6001,588,0001,145,7001,191,4001,345,500751,6001,118,8001,097,8001,112,800853,1001,402,8001,295,9001,357,200285,500178,300203,600253,300232,600170,300179,700189,700289,900188,000229,400181,300292,800201,400203,800237,400338,500167,300169,100172,000164,700162,400160,700151,400145,700223,300216,100215,000207,825188,905174,545123,65526,06626,32926,13328,35530,41432,74133,09333,07133,51632,28331,49430,23411,20914,24416,52517,36420,14921,32523,87326,58031,39724,95231,61731,73716,14418,89619,30320,07526,20235,02136,44029,38523,79513,1322,7652,7862,6362,4561,4731,413000000000000
       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
495,349
502,900
508,100
489,500
0
0
0
0
0
0
0
461,400
456,900
399,400
0
440,600
491,700
524,600
572,900
0
565,700
599,100
610,500
652,100
660,800
666,700
677,000
702,300
467,400
474,900
471,700
479,200
511,600
418,500
421,700
411,600
450,200
393,400
388,300
400,400
423,400
432,900
497,100
513,900
503,200
485,700
493,600
491,700
464,700
476,300
487,600
0
0
0
0
0
00000487,600476,300464,700491,700493,600485,700503,200513,900497,100432,900423,400400,400388,300393,400450,200411,600421,700418,500511,600479,200471,700474,900467,400702,300677,000666,700660,800652,100610,500599,100565,7000572,900524,600491,700440,6000399,400456,900461,4000000000489,500508,100502,900495,3490000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
259,700
295,230
301,142
305,423
313,655
422,775
432,247
442,481
477,986
470,401
469,851
487,624
493,910
493,910
523,662
534,343
543,340
558,363
568,340
560,613
571,861
551,359
571,709
594,203
614,769
422,854
442,250
491,105
707,692
736,591
765,910
810,637
817,381
816,560
543,419
535,184
499,222
513,762
591,949
641,382
469,202
1,118,880
1,170,120
1,201,751
1,092,560
1,086,542
1,105,253
1,104,640
1,109,690
1,140,661
1,487,861
1,712,068
1,799,963
1,761,200
1,833,800
1,805,600
1,866,000
1,862,400
1,857,600
1,931,000
2,067,800
2,130,900
2,154,800
2,032,300
2,134,200
2,430,400
2,545,900
2,595,600
2,627,000
2,557,800
2,651,100
2,660,500
2,837,100
2,868,300
2,918,700
3,189,000
3,619,600
3,584,900
3,600,000
3,627,500
3,822,200
3,677,000
3,639,300
3,618,200
3,457,400
3,140,400
3,225,300
3,070,000
2,937,500
2,980,000
2,854,700
2,848,900
2,779,700
2,651,200
2,609,600
2,636,900
2,786,400
2,668,800
2,741,000
2,766,200
3,230,300
3,271,900
3,398,000
3,495,000
3,587,900
3,590,200
3,330,900
3,316,300
3,316,3003,330,9003,590,2003,587,9003,495,0003,398,0003,271,9003,230,3002,766,2002,741,0002,668,8002,786,4002,636,9002,609,6002,651,2002,779,7002,848,9002,854,7002,980,0002,937,5003,070,0003,225,3003,140,4003,457,4003,618,2003,639,3003,677,0003,822,2003,627,5003,600,0003,584,9003,619,6003,189,0002,918,7002,868,3002,837,1002,660,5002,651,1002,557,8002,627,0002,595,6002,545,9002,430,4002,134,2002,032,3002,154,8002,130,9002,067,8001,931,0001,857,6001,862,4001,866,0001,805,6001,833,8001,761,2001,799,9631,712,0681,487,8611,140,6611,109,6901,104,6401,105,2531,086,5421,092,5601,201,7511,170,1201,118,880469,202641,382591,949513,762499,222535,184543,419816,560817,381810,637765,910736,591707,692491,105442,250422,854614,769594,203571,709551,359571,861560,613568,340558,363543,340534,343523,662493,910493,910487,624469,851470,401477,986442,481432,247422,775313,655305,423301,142295,230259,700000
   Common Stock
0
0
0
0
177
177
177
177
234
235
235
235
235
235
235
235
235
235
235
235
235
235
235
235
235
235
235
235
353
353
353
387
387
387
390
390
390
390
390
390
390
390
390
390
458
458
458
458
458
458
458
458
458
508
539
539
500
500
500
500
500
500
500
500
500
500
500
500
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
6006006006006006006006006006006006006006006006006006006006006006006006006006006006006006006006006006006006006006006006006006006005005005005005005005005005005005005005395395084584584584584584584584584583903903903903903903903903903903873873873533533532352352352352352352352352352352352352352352352352352352352341771771771770000
   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
1,011,770
1,050,900
1,096,300
1,136,400
0
0
0
0
0
0
0
1,553,000
1,711,200
1,788,400
0
1,992,700
2,163,300
2,291,300
2,420,000
0
2,679,300
2,783,800
2,891,300
2,902,700
3,054,400
3,165,400
3,280,300
3,394,400
3,698,500
3,834,900
3,935,500
4,044,100
3,876,800
3,652,600
3,743,700
3,813,600
3,819,800
3,789,100
3,819,300
3,890,100
4,005,500
4,154,900
4,263,400
4,391,500
4,569,500
4,719,400
4,828,500
4,940,700
5,718,200
5,852,300
5,977,200
0
0
0
0
0
000005,977,2005,852,3005,718,2004,940,7004,828,5004,719,4004,569,5004,391,5004,263,4004,154,9004,005,5003,890,1003,819,3003,789,1003,819,8003,813,6003,743,7003,652,6003,876,8004,044,1003,935,5003,834,9003,698,5003,394,4003,280,3003,165,4003,054,4002,902,7002,891,3002,783,8002,679,30002,420,0002,291,3002,163,3001,992,70001,788,4001,711,2001,553,00000000001,136,4001,096,3001,050,9001,011,7700000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
-7,400
30,992
30,992
31,007
30,993
-49
-99
5
-55
-79
-203
-255
-15,482
-342
-1,070
-1,485
-21,171
-704
-564
-371
-244
-55
322
714
944
1,194
1,763
1,689
1,537
2,754
1,385
16,388
16,756
16,291
29,750
28,544
14,666
17,833
44,131
67,482
64,737
52,829
62,289
47,412
-4,081
-13,953
10,723
36,515
45,958
71,350
47,161
70,973
100,464
111,900
110,400
29,000
50,000
71,700
50,100
66,000
79,100
58,000
38,600
63,400
74,000
51,400
73,300
52,800
31,800
-2,800
76,100
-12,500
-18,100
-26,700
-76,300
-80,800
-122,900
-108,700
-94,400
-51,100
-21,800
-900
-6,700
-60,100
-109,000
-106,900
-95,100
-125,000
-108,800
-146,500
-170,400
-154,900
-98,300
-73,800
-64,800
-83,700
-87,900
-93,200
-145,700
-213,900
-203,400
-178,300
-161,200
-179,900
-167,600
-157,800
-163,700
-139,200
-139,200-163,700-157,800-167,600-179,900-161,200-178,300-203,400-213,900-145,700-93,200-87,900-83,700-64,800-73,800-98,300-154,900-170,400-146,500-108,800-125,000-95,100-106,900-109,000-60,100-6,700-900-21,800-51,100-94,400-108,700-122,900-80,800-76,300-26,700-18,100-12,50076,100-2,80031,80052,80073,30051,40074,00063,40038,60058,00079,10066,00050,10071,70050,00029,000110,400111,900100,46470,97347,16171,35045,95836,51510,723-13,953-4,08147,41262,28952,82964,73767,48244,13117,83314,66628,54429,75016,29116,75616,3881,3852,7541,5371,6891,7631,194944714322-55-244-371-564-704-21,171-1,485-1,070-342-15,482-255-203-79-555-99-4930,99331,00730,99230,992-7,400000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
980,469
854,600
866,500
929,700
0
0
0
0
0
0
0
548,000
479,900
691,600
0
631,300
672,200
519,200
501,300
0
597,200
541,400
527,700
773,700
1,073,500
925,200
912,300
849,700
808,600
664,200
679,700
707,900
835,600
804,400
835,800
742,600
707,200
860,700
768,200
764,100
728,900
619,700
539,300
556,000
651,600
557,400
651,800
709,600
695,500
563,900
651,900
722,300
0
0
0
0
0000722,300651,900563,900695,500709,600651,800557,400651,600556,000539,300619,700728,900764,100768,200860,700707,200742,600835,800804,400835,600707,900679,700664,200808,600849,700912,300925,2001,073,500773,700527,700541,400597,2000501,300519,200672,200631,3000691,600479,900548,0000000000929,700866,500854,600980,4690000000000000000000000000000000000000000000000000000000
   Treasury Stock00000-3,070,500-2,966,600-2,980,600-2,670,800-2,594,200-2,515,400-2,347,400-2,227,500-2,128,900-2,050,200-1,857,000-1,651,000-1,563,000-1,523,900-1,481,300-1,361,800-1,259,700-1,210,300-1,146,600-1,074,300-969,800-821,800-663,700-566,100-498,800-397,600-386,000-413,500-424,600-430,800-421,900-396,900-346,900-250,500-240,900-81,800-65,400-101,600-131,400-132,600-143,600-158,400-214,600-266,400-312,200-300,100-288,700-290,000-239,900-256,700-293,279-325,521-356,341-416,588-421,954-452,458-498,988-533,771-702,953-692,684-738,967-756,615-1,094,805-858,617-819,674-822,715-779,668-705,140-658,344-334,170-296,043-260,383-231,096-243,380-245,127-253,050-281,695-281,602-101,831-104,234-108,677-114,013-80,343-78,202-57,462-50,501-51,638-51,897-49,408-53,003-53,553-45,146-48,903-34,817000000000000
   Other Stockholders Equity 
0
0
0
281,000
273,481
273,478
271,880
270,816
403,377
403,383
403,057
393,949
372,573
358,470
361,917
0
353,504
358,948
357,691
0
353,822
348,307
327,567
325,426
291,738
297,888
303,595
306,618
96,165
96,072
128,202
321,649
323,778
328,225
329,435
297,047
261,451
-59,085
-99,261
-170,299
-195,548
-185,546
-202,049
-432,351
196,389
202,874
224,534
236,587
280,248
263,304
219,130
190,137
178,254
524,388
690,797
687,190
597,900
626,600
639,700
638,800
576,100
586,300
588,900
637,500
659,300
637,900
415,400
348,500
590,000
583,600
549,500
431,300
268,700
154,400
143,400
175,300
110,600
103,100
360,200
687,500
527,600
413,500
283,600
144,900
-157,600
-290,100
-366,400
-311,000
-405,900
-423,900
-619,200
-774,100
-663,200
-794,800
-886,900
-1,128,100
-1,430,500
-1,589,600
-1,671,500
-1,695,800
-1,958,000
-1,942,400
-1,961,200
-2,285,100
-2,402,700
-2,418,600
-2,519,500
-2,634,700
-2,791,700
-3,120,700
-3,283,200
-3,283,200-3,120,700-2,791,700-2,634,700-2,519,500-2,418,600-2,402,700-2,285,100-1,961,200-1,942,400-1,958,000-1,695,800-1,671,500-1,589,600-1,430,500-1,128,100-886,900-794,800-663,200-774,100-619,200-423,900-405,900-311,000-366,400-290,100-157,600144,900283,600413,500527,600687,500360,200103,100110,600175,300143,400154,400268,700431,300549,500583,600590,000348,500415,400637,900659,300637,500588,900586,300576,100638,800639,700626,600597,900687,190690,797524,388178,254190,137219,130263,304280,248236,587224,534202,874196,389-432,351-202,049-185,546-195,548-170,299-99,261-59,085261,451297,047329,435328,225323,778321,649128,20296,07296,165306,618303,595297,888291,738325,426327,567348,307353,8220357,691358,948353,5040361,917358,470372,573393,949403,057403,383403,377270,816271,880273,478273,481