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

AMERISAFE Inc
Buy, Hold or Sell?

Let's analyze Amerisafe together

I guess you are interested in AMERISAFE 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 AMERISAFE 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 AMERISAFE Inc

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

1. Quick Overview

1.1. Quick analysis of Amerisafe (30 sec.)










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

How much money do you get?

How much money do you get?
$4.94
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$16.45
Expected worth in 1 year
$15.42
How sure are you?
92.5%

+ What do you gain per year?

Total Gains per Share
$3.92
Return On Investment
6.7%

For what price can you sell your share?

Current Price per Share
$58.58
Expected price per share
$53.54 - $60.24
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Amerisafe (5 min.)




Live pricePrice per Share (EOD)
$58.58
Intrinsic Value Per Share
$-8.37 - $47.21
Total Value Per Share
$8.07 - $63.66

2.2. Growth of Amerisafe (5 min.)




Is Amerisafe growing?

Current yearPrevious yearGrowGrow %
How rich?$314.3m$331.6m$809.7k0.2%

How much money is Amerisafe making?

Current yearPrevious yearGrowGrow %
Making money$15.3m$15.9m-$570.5k-3.7%
Net Profit Margin19.4%20.6%--

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

2.3. Financial Health of Amerisafe (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 Amerisafe?

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

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

Speculation

The Price per Share of Amerisafe is $58.58. 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 Amerisafe.
  • 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 Amerisafe, 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 $16.45. Based on the TTM, the Book Value Change Per Share is $-0.26 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.47 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $1.24 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Amerisafe.

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 Eps0.751.3%0.801.4%0.831.4%0.901.5%0.891.5%
Usd Book Value Change Per Share0.731.2%-0.26-0.4%-0.47-0.8%-0.39-0.7%-0.18-0.3%
Usd Dividend Per Share0.370.6%1.242.1%1.332.3%1.232.1%1.071.8%
Usd Total Gains Per Share1.101.9%0.981.7%0.861.5%0.841.4%0.891.5%
Usd Price Per Share48.33-47.29-51.08-54.10-55.39-
Price to Earnings Ratio16.12-15.30-16.53-19.53-28.50-
Price-to-Total Gains Ratio44.00-36.39-207.58-96.56-101.56-
Price to Book Ratio2.94-2.78-2.96-2.69-2.53-
Price-to-Total Gains Ratio44.00-36.39-207.58-96.56-101.56-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share58.58
Number of shares17
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share1.241.23
Usd Book Value Change Per Share-0.26-0.39
Usd Total Gains Per Share0.980.84
Gains per Quarter (17 shares)16.6414.30
Gains per Year (17 shares)66.5757.20
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
184-175784-2747
2168-35124168-53104
3252-52191252-80161
4336-70258335-107218
5420-87325419-133275
6504-104392503-160332
7588-122459587-186389
8672-139526671-213446
9756-157593755-240503
10840-174660838-266560

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%20.00.00.0100.0%40.00.00.0100.0%80.01.00.098.8%
Book Value Change Per Share3.01.00.075.0%5.07.00.041.7%11.09.00.055.0%26.014.00.065.0%62.018.01.076.5%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%49.00.032.060.5%
Total Gains per Share3.01.00.075.0%9.03.00.075.0%17.03.00.085.0%37.03.00.092.5%73.07.01.090.1%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of AMERISAFE 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--0.727-0.256+135%-0.471+165%-0.392+154%-0.177+124%
Book Value Per Share--16.44817.339-5%17.261-5%20.343-19%22.188-26%
Current Ratio--195.69249.503+295%265.513-26%116.744+68%283.667-31%
Debt To Asset Ratio--0.7490.718+4%0.743+1%0.715+5%0.708+6%
Debt To Equity Ratio--2.9912.793+7%2.886+4%2.575+16%2.466+21%
Dividend Per Share--0.3711.235-70%1.329-72%1.233-70%1.069-65%
Eps--0.7490.801-6%0.829-10%0.897-16%0.893-16%
Free Cash Flow Per Share--0.4410.215+105%0.224+96%0.474-7%0.927-52%
Free Cash Flow To Equity Per Share--0.010-1.124+11343%-1.121+11313%-0.815+8251%-0.160+1699%
Gross Profit Margin--1.0000.997+0%0.998+0%0.999+0%0.999+0%
Intrinsic Value_10Y_max--47.209--------
Intrinsic Value_10Y_min---8.374--------
Intrinsic Value_1Y_max--3.861--------
Intrinsic Value_1Y_min--0.953--------
Intrinsic Value_3Y_max--12.263--------
Intrinsic Value_3Y_min--1.328--------
Intrinsic Value_5Y_max--21.465--------
Intrinsic Value_5Y_min--0.018--------
Market Cap1115949000.000+17%923736267.990906755106.148+2%981493906.460-6%1044391210.302-12%1066763612.157-13%
Net Profit Margin--0.1820.194-6%0.206-12%0.215-15%0.196-7%
Operating Margin--0.2230.130+71%0.253-12%0.241-8%0.245-9%
Operating Ratio--0.4680.389+20%-0.200+143%-0.464+199%-0.688+247%
Pb Ratio3.562+17%2.9382.776+6%2.961-1%2.688+9%2.528+16%
Pe Ratio19.541+17%16.12215.297+5%16.530-2%19.529-17%28.495-43%
Price Per Share58.580+17%48.33047.293+2%51.078-5%54.101-11%55.395-13%
Price To Free Cash Flow Ratio33.224+17%27.41110.189+169%18.424+49%22.952+19%15.849+73%
Price To Total Gains Ratio53.335+17%44.00336.394+21%207.579-79%96.561-54%101.557-57%
Quick Ratio--150.86338.744+289%428.802-65%167.653-10%428.712-65%
Return On Assets--0.0110.013-12%0.012-8%0.013-9%0.012-3%
Return On Equity--0.0460.051-11%0.048-6%0.045+1%0.041+11%
Total Gains Per Share--1.0980.979+12%0.858+28%0.841+31%0.891+23%
Usd Book Value--314371000.000332494000.000-5%331684250.000-5%392807900.000-20%427159550.000-26%
Usd Book Value Change Per Share--0.727-0.256+135%-0.471+165%-0.392+154%-0.177+124%
Usd Book Value Per Share--16.44817.339-5%17.261-5%20.343-19%22.188-26%
Usd Dividend Per Share--0.3711.235-70%1.329-72%1.233-70%1.069-65%
Usd Eps--0.7490.801-6%0.829-10%0.897-16%0.893-16%
Usd Free Cash Flow--8425000.0004119500.000+105%4314750.000+95%9163850.000-8%17827300.000-53%
Usd Free Cash Flow Per Share--0.4410.215+105%0.224+96%0.474-7%0.927-52%
Usd Free Cash Flow To Equity Per Share--0.010-1.124+11343%-1.121+11313%-0.815+8251%-0.160+1699%
Usd Market Cap1115949000.000+17%923736267.990906755106.148+2%981493906.460-6%1044391210.302-12%1066763612.157-13%
Usd Price Per Share58.580+17%48.33047.293+2%51.078-5%54.101-11%55.395-13%
Usd Profit--14324000.00015355750.000-7%15926250.000-10%17316200.000-17%17201375.000-17%
Usd Revenue--78708000.00078787250.0000%76641250.000+3%79205850.000-1%87966225.000-11%
Usd Total Gains Per Share--1.0980.979+12%0.858+28%0.841+31%0.891+23%
 EOD+4 -4MRQTTM+17 -19YOY+14 -225Y+11 -2510Y+10 -26

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1519.541
Price to Book Ratio (EOD)Between0-13.562
Net Profit Margin (MRQ)Greater than00.182
Operating Margin (MRQ)Greater than00.223
Quick Ratio (MRQ)Greater than1150.863
Current Ratio (MRQ)Greater than1195.692
Debt to Asset Ratio (MRQ)Less than10.749
Debt to Equity Ratio (MRQ)Less than12.991
Return on Equity (MRQ)Greater than0.150.046
Return on Assets (MRQ)Greater than0.050.011
Total5/10 (50.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5062.996
Ma 20Greater thanMa 5058.192
Ma 50Greater thanMa 10053.608
Ma 100Greater thanMa 20050.882
OpenGreater thanClose59.330
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About AMERISAFE Inc

AMERISAFE, Inc., an insurance holding company, underwrites workers' compensation insurance in the United States. The company provides benefits to injured employees for temporary or permanent disability, death, and medical and hospital expenses. It sells its products through retail and wholesale brokers and agents; and small and mid-sized employers engaged in hazardous industries, including construction, trucking, logging and lumber, agriculture, manufacturing, telecommunications, and maritime. AMERISAFE, Inc. was incorporated in 1985 and is based in DeRidder, Louisiana.

Fundamental data was last updated by Penke on 2024-11-14 10:03:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

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

  • Above 10% is considered healthy but always compare Amerisafe to the Insurance - Specialty industry mean.
  • A Net Profit Margin of 18.2% means that $0.18 for each $1 in revenue is generated as profit.

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

  • The MRQ is 18.2%. The company is making a huge profit. +2
  • The TTM is 19.4%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ18.2%TTM19.4%-1.2%
TTM19.4%YOY20.6%-1.2%
TTM19.4%5Y21.5%-2.0%
5Y21.5%10Y19.6%+1.9%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Amerisafe to the Insurance - Specialty industry mean.
  • 1.1% Return on Assets means that Amerisafe generated $0.01 profit for each $1 in assets.

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

  • The MRQ is 1.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.3%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.1%TTM1.3%-0.2%
TTM1.3%YOY1.2%+0.1%
TTM1.3%5Y1.3%+0.0%
5Y1.3%10Y1.2%+0.1%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Amerisafe to the Insurance - Specialty industry mean.
  • 4.6% Return on Equity means Amerisafe generated $0.05 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 4.6%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 5.1%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ4.6%TTM5.1%-0.5%
TTM5.1%YOY4.8%+0.3%
TTM5.1%5Y4.5%+0.6%
5Y4.5%10Y4.1%+0.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of AMERISAFE Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Amerisafe is operating .

  • Measures how much profit Amerisafe 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 Amerisafe to the Insurance - Specialty industry mean.
  • An Operating Margin of 22.3% means the company generated $0.22  for each $1 in revenue (before taxes).

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

  • The MRQ is 22.3%. The company is operating efficient. +1
  • The TTM is 13.0%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ22.3%TTM13.0%+9.2%
TTM13.0%YOY25.3%-12.2%
TTM13.0%5Y24.1%-11.1%
5Y24.1%10Y24.5%-0.3%
4.3.2.2. Operating Ratio

Measures how efficient Amerisafe is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Insurance - Specialty industry mean).
  • An Operation Ratio of 0.47 means that the operating costs are $0.47 for each $1 in net sales.

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

  • The MRQ is 0.468. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.389. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.468TTM0.389+0.079
TTM0.389YOY-0.200+0.590
TTM0.3895Y-0.464+0.854
5Y-0.46410Y-0.688+0.224
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of AMERISAFE Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Amerisafe 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 195.69 means the company has $195.69 in assets for each $1 in short-term debts.

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

  • The MRQ is 195.692. The company is very able to pay all its short-term debts. +2
  • The TTM is 49.503. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ195.692TTM49.503+146.189
TTM49.503YOY265.513-216.010
TTM49.5035Y116.744-67.241
5Y116.74410Y283.667-166.923
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Amerisafe to the Insurance - Specialty industry mean.
  • A Quick Ratio of 150.86 means the company can pay off $150.86 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 150.863. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 38.744. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ150.863TTM38.744+112.119
TTM38.744YOY428.802-390.058
TTM38.7445Y167.653-128.909
5Y167.65310Y428.712-261.059
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of AMERISAFE Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Amerisafe to Insurance - Specialty industry mean.
  • A Debt to Asset Ratio of 0.75 means that Amerisafe assets are financed with 74.9% credit (debt) and the remaining percentage (100% - 74.9%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.749. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.718. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.749TTM0.718+0.031
TTM0.718YOY0.743-0.025
TTM0.7185Y0.715+0.003
5Y0.71510Y0.708+0.007
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Amerisafe to the Insurance - Specialty industry mean.
  • A Debt to Equity ratio of 299.1% means that company has $2.99 debt for each $1 in shareholders equity.

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

  • The MRQ is 2.991. The company is unable to pay all its debts with equity. -1
  • The TTM is 2.793. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ2.991TTM2.793+0.198
TTM2.793YOY2.886-0.092
TTM2.7935Y2.575+0.219
5Y2.57510Y2.466+0.108
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 Amerisafe generates.

  • Above 15 is considered overpriced but always compare Amerisafe to the Insurance - Specialty industry mean.
  • A PE ratio of 16.12 means the investor is paying $16.12 for every $1 in earnings.

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

  • The EOD is 19.541. Based on the earnings, the company is fair priced.
  • The MRQ is 16.122. Based on the earnings, the company is fair priced.
  • The TTM is 15.297. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD19.541MRQ16.122+3.419
MRQ16.122TTM15.297+0.825
TTM15.297YOY16.530-1.233
TTM15.2975Y19.529-4.232
5Y19.52910Y28.495-8.966
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 AMERISAFE Inc:

  • The EOD is 33.224. Based on how much money comes from the company's main activities, the company is fair priced.
  • The MRQ is 27.411. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 10.189. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD33.224MRQ27.411+5.813
MRQ27.411TTM10.189+17.222
TTM10.189YOY18.424-8.235
TTM10.1895Y22.952-12.763
5Y22.95210Y15.849+7.103
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 Amerisafe 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 2.94 means the investor is paying $2.94 for each $1 in book value.

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

  • The EOD is 3.562. Based on the equity, the company is fair priced.
  • The MRQ is 2.938. Based on the equity, the company is underpriced. +1
  • The TTM is 2.776. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD3.562MRQ2.938+0.623
MRQ2.938TTM2.776+0.162
TTM2.776YOY2.961-0.185
TTM2.7765Y2.688+0.088
5Y2.68810Y2.528+0.160
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 AMERISAFE Inc.

4.8.1. Institutions holding AMERISAFE Inc

Institutions are holding 97.522% of the shares of AMERISAFE Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc15.86870.0033022988-80170-2.5835
2024-06-30Neuberger Berman Group LLC9.49870.06521809504-45575-2.4568
2024-06-30Morgan Stanley - Brokerage Accounts8.01570.00261526982-67530-4.2352
2024-06-30Vanguard Group Inc7.68880.00121464709-8030-0.5452
2024-06-30Victory Capital Management Inc.5.22730.0438995805-137715-12.1493
2024-06-30Champlain Investment Partners, LLC5.05150.25996230610639012.43
2024-06-30State Street Corp3.92610.0014747923-22093-2.8692
2024-06-30Westwood Holdings Group Inc3.6840.14387018068343813.4933
2024-06-30Charles Schwab Investment Management Inc3.28550.005262589261030.9847
2024-06-30Dimensional Fund Advisors, Inc.3.17760.0069605325-7904-1.2889
2024-06-30Bank of America Corp3.16120.002360220728898492.2614
2024-06-30M&G PLC2.37630.0786452692-12327-2.6509
2024-06-30Geode Capital Management, LLC2.34840.0017447373236675.5857
2024-06-30Public Employees Retirt Assn Of Colorado1.65570.0579315409151965.0617
2024-06-30Palisade Capital Management LLc1.5610.355297368-5275-1.743
2024-06-30Bank of New York Mellon Corp1.48720.002428330737191.3302
2024-09-30Newsouth Capital Management Inc1.0550.3973200973-156-0.0776
2024-06-30Northern Trust Corp1.04250.0015198592-7110-3.4565
2024-06-30Renaissance Technologies Corp1.00050.01421906001830010.621
2024-06-30Eagle Asset Management, Inc.0.95940.043182769-14701-7.4447
Total 82.07111.48615634530+137211+0.9%

4.9.2. Funds holding AMERISAFE Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31iShares Core S&P Small-Cap ETF6.35670.0776121095812720.1052
2024-09-30Neuberger Berman Genesis Inv6.24810.53711190266-5882-0.4917
2024-09-30Champlain Small Company Fund, LLC3.41220.7732650026900.0138
2024-09-30Vanguard Total Stock Mkt Idx Inv3.22890.00176151039950.162
2024-10-31iShares Russell 2000 ETF2.65230.0403505257-1134-0.2239
2024-06-30Calvert US Small-Cap Strategy2.62620.769350028900
2024-10-31Schwab US Dividend Equity ETF™2.46940.04074704244000.0851
2024-09-30Calvert Small-Cap A2.44630.793146602200
2024-06-30Champlain Small Company Adv2.0210.72193850003500010
2024-09-30Victory Sycamore Small Company Opp R1.82150.249347000-403000-53.7333
2024-09-30Victory Small Cap Value CIT (Net 75)1.82150.2489347000-403000-53.7333
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.48470.0125282835-25797-8.3585
2024-07-31Old Westbury Small & Mid Cap Strategies1.22310.13682330003000014.7783
2024-09-30Westwood Quality SmallCap Fund Inst1.2190.9746232216-41005-15.008
2024-09-30Westwood Mgt SmallCap Value1.2190.9733232216-41005-15.008
2024-08-31Fidelity Small Cap Index1.01680.0356193707-4628-2.3334
2024-09-30Eagle Small Cap Strategy - Retail0.97181.2318512823591.2907
2024-09-30Eagle Small Cap Strategy (Vermont Team)0.97181.2318512823591.2907
2024-10-31Bridge Builder Small/Mid Cap Growth0.95140.110118124017480.9739
2024-10-31SPDR® Portfolio S&P 600™ Sm Cap ETF0.88320.077216824112800.7666
Total 45.04499.03298581056-849948-9.9%

5.3. Insider Transactions

Insiders are holding 1.654% of the shares of AMERISAFE Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-05-30Michael J BrownBUY100043.52
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

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

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Other Current Assets  342,075-70,473271,60236,846308,44814,185322,633-774,871-452,238



5.2. Latest Balance Sheet

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

Summary
Total Assets1,254,727
Total Liabilities940,356
Total Stockholder Equity314,371
 As reported
Total Liabilities 940,356
Total Stockholder Equity+ 314,371
Total Assets = 1,254,727

Assets

Total Assets1,254,727
Total Current Assets539,914
Long-term Assets25,630
Total Current Assets
Cash And Cash Equivalents 63,663
Short-term Investments 95,716
Net Receivables 161,137
Inventory -318,914
Total Current Assets  (as reported)539,914
Total Current Assets  (calculated)1,602
+/- 538,312
Long-term Assets
Property Plant Equipment 6,131
Long Term Investments 835,532
Long-term Assets Other -841,663
Long-term Assets  (as reported)25,630
Long-term Assets  (calculated)0
+/- 25,630

Liabilities & Shareholders' Equity

Total Current Liabilities2,759
Long-term Liabilities937,597
Total Stockholder Equity314,371
Total Current Liabilities
Other Current Liabilities 2,759
Total Current Liabilities  (as reported)2,759
Total Current Liabilities  (calculated)2,759
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)937,597
Long-term Liabilities  (calculated)0
+/- 937,597
Total Stockholder Equity
Common Stock207
Retained Earnings 135,284
Accumulated Other Comprehensive Income -2,675
Other Stockholders Equity 181,555
Total Stockholder Equity (as reported)314,371
Total Stockholder Equity (calculated)314,371
+/-0
Other
Capital Stock207
Cash and Short Term Investments 159,379
Common Stock Shares Outstanding 19,113
Liabilities and Stockholders Equity 1,254,727
Net Debt -63,663
Net Invested Capital 314,371
Net Working Capital 537,155



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312003-12-312000-06-302000-03-311996-06-301996-03-311995-12-311995-09-301995-06-301995-03-31
> Total Assets 
0
0
0
120,400
0
0
0
0
678,608
754,187
778,553
0
830,308
892,320
922,200
956,145
985,034
994,146
1,029,196
1,065,915
1,081,191
1,061,853
1,089,666
1,105,297
1,116,726
1,107,833
1,143,399
1,157,196
1,162,772
1,118,809
1,127,159
1,140,454
1,135,418
1,128,134
1,139,158
1,152,548
1,153,197
1,148,509
1,185,760
1,210,308
1,202,855
1,220,946
1,265,403
1,313,873
1,312,559
1,329,001
1,376,750
1,439,717
1,467,384
1,457,220
1,514,977
1,534,111
1,552,540
1,502,045
1,557,560
1,594,769
1,600,178
1,518,856
1,536,536
1,559,487
1,583,248
1,518,236
1,530,665
1,554,281
1,586,969
1,515,931
1,558,982
1,571,093
1,574,539
1,492,906
1,524,161
1,549,973
1,546,821
1,470,855
1,494,579
1,506,263
1,479,923
1,402,724
1,391,381
1,381,920
1,359,496
1,269,279
1,288,254
1,298,915
1,296,636
1,229,162
1,115,640
1,110,194
1,254,727
1,254,7271,110,1941,115,6401,229,1621,296,6361,298,9151,288,2541,269,2791,359,4961,381,9201,391,3811,402,7241,479,9231,506,2631,494,5791,470,8551,546,8211,549,9731,524,1611,492,9061,574,5391,571,0931,558,9821,515,9311,586,9691,554,2811,530,6651,518,2361,583,2481,559,4871,536,5361,518,8561,600,1781,594,7691,557,5601,502,0451,552,5401,534,1111,514,9771,457,2201,467,3841,439,7171,376,7501,329,0011,312,5591,313,8731,265,4031,220,9461,202,8551,210,3081,185,7601,148,5091,153,1971,152,5481,139,1581,128,1341,135,4181,140,4541,127,1591,118,8091,162,7721,157,1961,143,3991,107,8331,116,7261,105,2971,089,6661,061,8531,081,1911,065,9151,029,196994,146985,034956,145922,200892,320830,3080778,553754,187678,6080000120,400000
   > Total Current Assets 
0
0
0
82,300
0
0
0
0
0
0
0
0
144,752
173,220
181,852
181,140
214,232
11,293
232,183
248,336
246,553
11,731
281,144
270,441
279,468
20,251
292,816
295,283
295,389
269,066
232,443
222,376
216,545
32,076
237,091
264,765
275,992
213,703
314,503
362,772
369,524
335,978
432,858
473,923
502,369
379,078
579,358
599,778
640,705
303,557
642,858
620,971
676,026
262,563
705,532
750,735
770,167
271,521
711,226
718,613
744,366
255,563
693,466
662,288
690,744
217,053
691,376
694,245
747,140
258,314
677,904
711,059
695,028
264,415
619,817
601,944
628,631
740,077
715,289
720,335
719,676
653,981
531,987
524,636
331,381
628,625
308,448
322,633
539,914
539,914322,633308,448628,625331,381524,636531,987653,981719,676720,335715,289740,077628,631601,944619,817264,415695,028711,059677,904258,314747,140694,245691,376217,053690,744662,288693,466255,563744,366718,613711,226271,521770,167750,735705,532262,563676,026620,971642,858303,557640,705599,778579,358379,078502,369473,923432,858335,978369,524362,772314,503213,703275,992264,765237,09132,076216,545222,376232,443269,066295,389295,283292,81620,251279,468270,441281,14411,731246,553248,336232,18311,293214,232181,140181,852173,220144,7520000000082,300000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
25,421
0
0
0
49,286
44,833
31,187
61,778
26,748
44,505
48,697
45,724
47,329
77,595
54,253
71,181
95,266
92,475
82,151
104,829
63,188
64,261
50,138
54,816
60,966
52,202
62,044
68,940
45,536
63,775
76,848
69,345
92,676
75,294
83,424
116,778
123,077
106,860
98,818
118,544
90,956
79,731
61,589
99,899
69,481
79,290
70,155
86,612
58,936
39,353
53,967
80,378
55,559
36,072
21,176
33,324
40,344
34,895
51,246
125,870
43,813
79,523
110,281
88,168
61,757
33,074
57,541
123,128
70,722
30,741
85,318
90,952
61,469
41,210
33,922
59,249
38,682
33,375
30,611
63,663
63,66330,61133,37538,68259,24933,92241,21061,46990,95285,31830,74170,722123,12857,54133,07461,75788,168110,28179,52343,813125,87051,24634,89540,34433,32421,17636,07255,55980,37853,96739,35358,93686,61270,15579,29069,48199,89961,58979,73190,956118,54498,818106,860123,077116,77883,42475,29492,67669,34576,84863,77545,53668,94062,04452,20260,96654,81650,13864,26163,188104,82982,15192,47595,26671,18154,25377,59547,32945,72448,69744,50526,74861,77831,18744,83349,28600025,421000000000
       Short-term Investments 
0
0
0
71,500
0
0
0
0
0
11,851
0
0
0
7,240
683
682
633
65,427
18,809
15,000
19,100
53,975
36,322
35,716
33,034
25
3,523
15,357
27,591
54,308
60,551
64,586
63,702
78,770
772,059
766,815
767,572
46,944
804,917
801,291
813,274
218,063
254,532
281,309
288,832
322,299
353,220
370,419
359,689
364,926
374,988
351,485
376,890
387,740
428,281
477,862
482,114
508,677
501,494
509,428
536,782
491,364
503,968
547,573
572,915
492,961
535,962
528,039
461,181
497,694
463,157
489,089
517,063
460,177
499,183
498,999
436,612
399,200
415,792
364,618
362,818
335,241
345,088
340,384
306,040
317,064
122,836
131,377
95,716
95,716131,377122,836317,064306,040340,384345,088335,241362,818364,618415,792399,200436,612498,999499,183460,177517,063489,089463,157497,694461,181528,039535,962492,961572,915547,573503,968491,364536,782509,428501,494508,677482,114477,862428,281387,740376,890351,485374,988364,926359,689370,419353,220322,299288,832281,309254,532218,063813,274801,291804,91746,944767,572766,815772,05978,77063,70264,58660,55154,30827,59115,3573,5232533,03435,71636,32253,97519,10015,00018,80965,4276336826837,24000011,8510000071,500000
       Net Receivables 
0
0
0
10,800
0
0
0
0
0
0
0
0
144,752
128,531
260,154
268,170
151,821
259,908
168,869
275,908
272,457
236,144
239,855
186,488
167,120
163,814
179,300
190,611
166,208
165,950
157,251
158,585
155,724
132,615
133,300
140,460
133,083
130,743
138,366
147,407
143,202
243,302
266,448
283,499
249,837
246,905
271,239
290,625
283,462
264,805
287,700
293,264
285,178
276,441
289,614
314,139
303,802
266,671
274,173
286,177
270,455
264,367
280,971
288,853
287,894
274,484
285,492
278,715
273,515
253,866
274,255
288,062
269,083
262,563
275,887
276,070
262,911
255,661
256,834
270,399
254,980
247,390
255,193
264,664
272,132
272,879
279,740
159,090
161,137
161,137159,090279,740272,879272,132264,664255,193247,390254,980270,399256,834255,661262,911276,070275,887262,563269,083288,062274,255253,866273,515278,715285,492274,484287,894288,853280,971264,367270,455286,177274,173266,671303,802314,139289,614276,441285,178293,264287,700264,805283,462290,625271,239246,905249,837283,499266,448243,302143,202147,407138,366130,743133,083140,460133,300132,615155,724158,585157,251165,950166,208190,611179,300163,814167,120186,488239,855236,144272,457275,908168,869259,908151,821268,170260,154128,531144,7520000000010,800000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
611,123
650,759
765,413
704,932
810,609
736,532
758,560
776,039
767,002
859,422
864,058
846,230
862,427
863,565
846,854
833,062
827,931
851,428
854,277
853,889
0
0
0
0
-10,999
-13,940
-10,309
-260,883
-289,718
-313,508
-292,572
-324,445
-357,809
-381,359
-418,393
-429,849
-462,223
-446,444
-473,133
-482,784
-521,486
-566,601
-585,383
-574,123
-563,494
-558,324
-563,449
-568,123
-564,769
-551,386
-588,064
-600,933
-593,353
-571,674
516,827
521,681
520,879
112,821
500,880
-732,014
413,737
452,935
471,911
379,864
355,352
378,336
362,972
276,875
293,516
306,447
342,075
271,602
308,448
322,633
-452,238
-452,238322,633308,448271,602342,075306,447293,516276,875362,972378,336355,352379,864471,911452,935413,737-732,014500,880112,821520,879521,681516,827-571,674-593,353-600,933-588,064-551,386-564,769-568,123-563,449-558,324-563,494-574,123-585,383-566,601-521,486-482,784-473,133-446,444-462,223-429,849-418,393-381,359-357,809-324,445-292,572-313,508-289,718-260,883-10,309-13,940-10,9990000853,889854,277851,428827,931833,062846,854863,565862,427846,230864,058859,422767,002776,039758,560736,532810,609704,932765,413650,759611,12300000000000000
   > Long-term Assets 
0
0
0
77,400
0
0
0
0
0
0
0
0
6,347
6,321
29,110
31,547
32,711
2,558
35,748
35,839
34,106
2,341
33,562
36,082
36,649
2,523
39,957
38,441
33,896
5,369
35,327
37,426
39,797
1,894
40,119
37,991
36,822
7,628
37,344
37,829
39,082
815,827
38,232
41,500
42,177
7,549
40,231
41,131
41,192
7,240
38,006
39,406
38,633
6,181
34,039
32,967
34,665
6,636
39,752
38,288
37,892
6,128
27,273
26,535
26,360
6,258
26,098
25,418
24,910
6,331
24,055
23,089
23,241
6,182
20,808
20,478
20,896
1,019,223
1,036,743
973,289
942,183
896,318
28,565
29,998
32,361
864,135
807,192
787,561
25,630
25,630787,561807,192864,13532,36129,99828,565896,318942,183973,2891,036,7431,019,22320,89620,47820,8086,18223,24123,08924,0556,33124,91025,41826,0986,25826,36026,53527,2736,12837,89238,28839,7526,63634,66532,96734,0396,18138,63339,40638,0067,24041,19241,13140,2317,54942,17741,50038,232815,82739,08237,82937,3447,62836,82237,99140,1191,89439,79737,42635,3275,36933,89638,44139,9572,52336,64936,08233,5622,34134,10635,83935,7482,55832,71131,54729,1106,3216,3470000000077,400000
       Property Plant Equipment 
0
0
0
5,900
0
0
0
0
6,000
7,077
6,911
0
6,347
6,321
6,090
6,029
6,022
5,687
5,213
4,778
4,450
5,407
5,214
5,134
5,276
5,542
5,674
5,512
5,606
5,369
5,666
6,120
6,899
7,547
7,329
7,334
7,452
7,628
7,456
7,336
7,665
7,711
7,533
7,727
7,505
7,549
7,425
7,589
7,362
7,240
7,180
7,105
6,945
6,181
5,988
6,436
6,387
6,636
6,441
6,345
6,320
6,128
6,774
6,644
6,462
6,258
6,580
6,458
6,899
6,331
6,305
6,385
6,227
6,496
6,302
6,259
6,158
6,652
6,423
6,889
7,380
7,331
6,907
6,561
6,678
6,349
6,767
6,384
6,131
6,1316,3846,7676,3496,6786,5616,9077,3317,3806,8896,4236,6526,1586,2596,3026,4966,2276,3856,3056,3316,8996,4586,5806,2586,4626,6446,7746,1286,3206,3456,4416,6366,3876,4365,9886,1816,9457,1057,1807,2407,3627,5897,4257,5497,5057,7277,5337,7117,6657,3367,4567,6287,4527,3347,3297,5476,8996,1205,6665,3695,6065,5125,6745,5425,2765,1345,2145,4074,4504,7785,2135,6876,0226,0296,0906,3216,34706,9117,0776,00000005,900000
       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
1,001,264
0
0
0
0
0
0
816,862
0
0
0
000816,8620000001,001,264000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
775,192
776,787
815,494
815,257
811,243
823,120
818,508
853,722
871,561
872,404
890,017
927,679
975,870
984,870
1,027,970
1,085,405
1,073,343
1,061,138
1,056,837
1,091,823
1,120,557
1,107,582
1,095,834
1,119,177
1,131,837
1,155,756
1,140,949
1,146,125
1,177,498
1,201,312
1,135,687
1,172,550
1,173,145
1,101,682
1,134,748
1,109,600
1,108,057
1,134,888
1,098,018
1,134,803
1,112,805
1,034,187
1,020,651
1,039,269
974,628
943,575
897,415
928,494
928,730
889,019
857,786
866,559
853,597
835,532
835,532853,597866,559857,786889,019928,730928,494897,415943,575974,6281,039,2691,020,6511,034,1871,112,8051,134,8031,098,0181,134,8881,108,0571,109,6001,134,7481,101,6821,173,1451,172,5501,135,6871,201,3121,177,4981,146,1251,140,9491,155,7561,131,8371,119,1771,095,8341,107,5821,120,5571,091,8231,056,8371,061,1381,073,3431,085,4051,027,970984,870975,870927,679890,017872,404871,561853,722818,508823,120811,243815,257815,494776,787775,19200000000000000000000000000000000000
       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
18,830
18,419
20,038
20,959
21,085
19,171
21,091
21,809
21,016
19,649
20,791
21,390
21,089
20,412
20,222
20,675
20,363
19,300
19,866
20,882
20,906
20,251
21,287
21,601
21,326
19,734
20,433
20,550
20,341
19,048
19,719
19,765
19,237
17,810
18,684
18,857
18,580
17,059
17,877
18,103
18,275
17,401
18,629
18,927
18,796
17,975
18,994
19,506
0
019,50618,99417,97518,79618,92718,62917,40118,27518,10317,87717,05918,58018,85718,68417,81019,23719,76519,71919,04820,34120,55020,43319,73421,32621,60121,28720,25120,90620,88219,86619,30020,36320,67520,22220,41221,08921,39020,79119,64921,01621,80921,09119,17121,08520,95920,03818,41918,8300000000000000000000000000000000000000000
       Other Assets 
0
0
0
-39,300
0
0
0
0
292,174
392,305
427,402
0
679,209
712,779
711,238
743,458
738,091
980,295
761,265
781,740
800,532
1,047,781
774,960
798,774
800,609
1,085,059
810,626
823,472
833,487
844,374
859,389
880,652
879,076
1,094,164
861,948
849,792
840,383
927,178
833,913
809,707
794,249
69,141
794,313
798,450
768,013
942,374
757,161
798,808
785,487
1,146,423
834,113
873,734
837,881
1,233,301
817,989
811,067
795,346
1,240,699
785,558
802,586
800,990
1,256,545
809,926
865,458
869,865
1,292,620
841,508
851,430
802,489
1,228,261
822,202
815,825
828,552
1,200,258
853,954
883,841
830,396
-356,576
-360,651
-311,704
-302,363
-281,020
727,702
744,281
932,894
-263,598
0
0
689,183
689,18300-263,598932,894744,281727,702-281,020-302,363-311,704-360,651-356,576830,396883,841853,9541,200,258828,552815,825822,2021,228,261802,489851,430841,5081,292,620869,865865,458809,9261,256,545800,990802,586785,5581,240,699795,346811,067817,9891,233,301837,881873,734834,1131,146,423785,487798,808757,161942,374768,013798,450794,31369,141794,249809,707833,913927,178840,383849,792861,9481,094,164879,076880,652859,389844,374833,487823,472810,6261,085,059800,609798,774774,9601,047,781800,532781,740761,265980,295738,091743,458711,238712,779679,2090427,402392,305292,1740000-39,300000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,324
3,439
3,120
3,388
4,040
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000000000000000000004,0403,3883,1203,4393,32400000000000000000000000000000000000
> Total Liabilities 
0
0
0
88,300
0
0
0
0
572,836
665,133
686,607
0
740,985
744,974
816,016
843,635
863,368
835,362
861,065
885,721
864,191
853,283
871,561
875,455
874,769
854,561
881,288
878,923
867,498
816,392
816,556
824,055
817,216
802,911
808,591
815,335
814,711
797,657
826,707
846,859
830,716
839,724
875,705
921,358
911,847
912,187
956,172
1,004,233
1,018,901
1,010,252
1,053,324
1,061,313
1,061,964
1,048,064
1,078,807
1,098,822
1,090,435
1,062,706
1,069,435
1,078,095
1,088,303
1,092,813
1,098,597
1,108,890
1,127,973
1,106,169
1,128,577
1,121,650
1,105,810
1,062,691
1,087,205
1,087,177
1,064,911
1,032,039
1,046,953
1,037,897
999,767
1,003,401
996,108
996,931
986,477
951,847
955,399
958,348
960,753
815,643
814,546
809,202
940,356
940,356809,202814,546815,643960,753958,348955,399951,847986,477996,931996,1081,003,401999,7671,037,8971,046,9531,032,0391,064,9111,087,1771,087,2051,062,6911,105,8101,121,6501,128,5771,106,1691,127,9731,108,8901,098,5971,092,8131,088,3031,078,0951,069,4351,062,7061,090,4351,098,8221,078,8071,048,0641,061,9641,061,3131,053,3241,010,2521,018,9011,004,233956,172912,187911,847921,358875,705839,724830,716846,859826,707797,657814,711815,335808,591802,911817,216824,055816,556816,392867,498878,923881,288854,561874,769875,455871,561853,283864,191885,721861,065835,362863,368843,635816,016744,974740,9850686,607665,133572,836000088,300000
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
24,090
3,455
24,451
25,490
199
3,711
1,788
30,658
433
3,206
6,016
958
757
2,242
1,710
3,441
35,704
3,488
1,971
4,064
1,622
610
3,808
3,504
29,286
659
3,988
463
29,286
29,270
30,191
1,148
33,645
31,377
33,651
34,149
32,313
34,117
1,060
979
30,816
8,268
3,828
2,810
37,828
9,378
177
1,909
21,023
1,387
1,205
1,558
25,264
7,660
1,325
1,549
20,733
6,431
12,098
4,785
14,082
3,972
2,244
2,685
37,883
38,442
37,868
38,778
38,058
2,534
2,301
546
544,031
542,916
540,650
2,759
2,759540,650542,916544,0315462,3012,53438,05838,77837,86838,44237,8832,6852,2443,97214,0824,78512,0986,43120,7331,5491,3257,66025,2641,5581,2051,38721,0231,9091779,37837,8282,8103,8288,26830,8169791,06034,11732,31334,14933,65131,37733,6451,14830,19129,27029,2864633,98865929,2863,5043,8086101,6224,0641,9713,48835,7043,4411,7102,2427579586,0163,20643330,6581,7883,71119925,49024,4513,45524,0900000000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
22,852
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
182
0
0
0
146
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
23,499
0
0
0
0
0
0
0
0
0
0
0
0000000000023,499000000000000000146000182000000000000000000000000000000000000000000022,8520000000000000
       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
182
0
0
0
146
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000146000182000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
19,387
18,125
20,576
0
25,237
22,852
22,821
24,451
25,490
30,470
29,286
30,250
30,658
28,946
25,267
27,136
28,704
30,534
29,827
30,872
27,707
24,324
24,105
24,499
24,119
20,653
20,687
23,367
25,213
25,633
24,678
22,787
24,585
26,105
29,270
30,191
29,800
27,547
31,377
33,651
34,149
30,953
34,117
29,327
30,274
30,638
28,873
31,502
32,905
31,538
31,142
36,099
41,827
37,076
37,767
38,441
38,996
38,611
38,620
37,746
38,644
40,089
39,386
40,712
41,105
38,880
41,276
40,833
39,870
37,883
38,442
37,868
38,778
38,058
38,634
37,967
0
0
0
0
0
0000037,96738,63438,05838,77837,86838,44237,88339,87040,83341,27638,88041,10540,71239,38640,08938,64437,74638,62038,61138,99638,44137,76737,07641,82736,09931,14231,53832,90531,50228,87330,63830,27429,32734,11730,95334,14933,65131,37727,54729,80030,19129,27026,10524,58522,78724,67825,63325,21323,36720,68720,65324,11924,49924,10524,32427,70730,87229,82730,53428,70427,13625,26728,94630,65830,25029,28630,47025,49024,45122,82122,85225,237020,57618,12519,38700000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
-21,175
-19,366
-24,451
-25,490
-30,470
-25,575
-28,462
-30,658
-28,946
-22,061
-21,120
-27,746
-30,534
-27,585
-29,162
-24,266
-17,109
-20,617
-22,528
-20,055
-20,653
-20,077
-19,559
-21,709
-25,633
-24,019
-18,799
-24,122
-26,105
-29,270
-30,191
-28,652
-27,547
-31,377
-33,651
-34,149
-29,871
-34,117
-28,267
-29,295
-29,727
-20,605
-27,674
-30,095
-27,521
-21,764
-35,922
-39,918
-35,315
-36,380
-37,236
-37,438
-35,199
-30,960
-36,421
-37,095
-36,869
-32,955
-28,614
-36,320
-38,463
-37,304
-38,589
-37,185
-37,883
-38,442
-21,927
-26,227
-22,794
-36,100
-35,666
546
544,031
-2,360
-1,555
2,759
2,759-1,555-2,360544,031546-35,666-36,100-22,794-26,227-21,927-38,442-37,883-37,185-38,589-37,304-38,463-36,320-28,614-32,955-36,869-37,095-36,421-30,960-35,199-37,438-37,236-36,380-35,315-39,918-35,922-21,764-27,521-30,095-27,674-20,605-29,727-29,295-28,267-34,117-29,871-34,149-33,651-31,377-27,547-28,652-30,191-29,270-26,105-24,122-18,799-24,019-25,633-21,709-19,559-20,077-20,653-20,055-22,528-20,617-17,109-24,266-29,162-27,585-30,534-27,746-21,120-22,061-28,946-30,658-28,462-25,575-30,470-25,490-24,451-19,366-21,1750000000000000
   > Long-term Liabilities 
0
0
0
10,100
0
0
0
0
0
0
0
0
740,985
720,884
762,561
36,090
36,090
47,413
36,090
36,090
36,090
37,637
36,090
36,090
36,090
36,542
36,090
36,090
36,090
36,090
36,090
36,090
36,090
38,004
36,090
36,090
25,780
25,780
25,780
12,890
830,716
768,371
875,705
921,358
911,847
912,187
956,172
1,004,233
1,018,901
977,939
1,053,324
1,060,253
1,060,985
1,017,248
1,070,539
1,094,994
1,087,625
1,024,878
1,060,057
1,077,918
1,086,394
1,071,790
1,097,210
1,107,685
1,126,415
1,080,905
1,120,917
1,120,325
1,104,261
1,041,958
1,080,774
1,075,079
1,060,126
1,017,957
1,042,981
1,035,653
997,082
37,883
38,442
37,868
38,778
38,058
952,865
956,047
960,207
271,612
271,630
268,552
937,597
937,597268,552271,630271,612960,207956,047952,86538,05838,77837,86838,44237,883997,0821,035,6531,042,9811,017,9571,060,1261,075,0791,080,7741,041,9581,104,2611,120,3251,120,9171,080,9051,126,4151,107,6851,097,2101,071,7901,086,3941,077,9181,060,0571,024,8781,087,6251,094,9941,070,5391,017,2481,060,9851,060,2531,053,324977,9391,018,9011,004,233956,172912,187911,847921,358875,705768,371830,71612,89025,78025,78025,78036,09036,09038,00436,09036,09036,09036,09036,09036,09036,09036,54236,09036,09036,09037,63736,09036,09036,09047,41336,09036,090762,561720,884740,9850000000010,100000
       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
36,090
25,780
25,780
25,780
12,890
0
0
0
0
31,950
35,739
36,617
39,084
41,356
42,827
43,298
46,338
49,287
49,790
51,838
54,095
55,946
31,974
32,923
34,668
35,604
36,908
37,343
39,103
40,269
41,388
42,468
44,064
45,216
37,937
39,439
41,501
42,749
43,402
45,022
46,883
41,595
42,915
44,200
46,112
47,670
48,811
50,635
0
0
0
0
0
0
00000050,63548,81147,67046,11244,20042,91541,59546,88345,02243,40242,74941,50139,43937,93745,21644,06442,46841,38840,26939,10337,34336,90835,60434,66832,92331,97455,94654,09551,83849,79049,28746,33843,29842,82741,35639,08436,61735,73931,950000012,89025,78025,78025,78036,09000000000000000000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,324
3,439
3,120
3,388
4,040
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000000000000000000004,0403,3883,1203,4393,32400000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
537,139
609,457
629,440
0
679,658
683,661
703,650
733,094
751,788
738,793
766,145
792,593
797,443
762,527
781,998
787,229
784,975
761,716
788,129
786,961
778,701
755,978
756,361
763,466
757,007
746,168
747,919
755,878
757,763
745,628
771,545
799,261
804,867
813,343
842,044
874,596
876,647
884,640
924,160
960,185
977,015
977,042
998,399
1,022,334
1,027,742
1,016,515
1,025,241
1,044,697
1,052,651
1,017,650
1,028,129
1,030,441
1,034,746
1,042,633
891,361
900,730
908,836
667,315
918,436
915,458
910,446
642,531
886,929
879,508
865,523
902,779
909,442
899,036
863,754
882,309
828,898
866,707
858,384
798,813
831,296
0
0
0
0
0
0
000000831,296798,813858,384866,707828,898882,309863,754899,036909,442902,779865,523879,508886,929642,531910,446915,458918,436667,315908,836900,730891,3611,042,6331,034,7461,030,4411,028,1291,017,6501,052,6511,044,6971,025,2411,016,5151,027,7421,022,334998,399977,042977,015960,185924,160884,640876,647874,596842,044813,343804,867799,261771,545745,628757,763755,878747,919746,168757,007763,466756,361755,978778,701786,961788,129761,716784,975787,229781,998762,527797,443792,593766,145738,793751,788733,094703,650683,661679,6580629,440609,457537,13900000000
> Total Stockholder Equity
0
0
0
32,100
0
0
0
0
105,772
89,054
91,946
0
89,323
147,346
106,184
112,510
121,666
158,784
168,131
180,194
217,000
208,570
218,105
229,842
241,957
253,272
262,111
278,273
295,274
302,417
310,603
316,399
318,202
325,223
330,567
337,213
338,486
350,852
359,053
363,449
372,139
381,222
389,698
392,515
400,712
416,814
420,578
435,484
448,483
446,968
461,653
472,798
490,576
453,981
478,753
495,947
509,743
456,150
467,101
481,392
494,945
425,423
432,068
445,391
458,996
409,762
430,405
449,443
468,729
430,215
436,956
462,796
481,910
438,816
447,626
468,366
480,156
399,323
395,273
384,989
373,019
317,432
332,855
340,567
335,883
292,451
301,094
300,992
314,371
314,371300,992301,094292,451335,883340,567332,855317,432373,019384,989395,273399,323480,156468,366447,626438,816481,910462,796436,956430,215468,729449,443430,405409,762458,996445,391432,068425,423494,945481,392467,101456,150509,743495,947478,753453,981490,576472,798461,653446,968448,483435,484420,578416,814400,712392,515389,698381,222372,139363,449359,053350,852338,486337,213330,567325,223318,202316,399310,603302,417295,274278,273262,111253,272241,957229,842218,105208,570217,000180,194168,131158,784121,666112,510106,184147,34689,323091,94689,054105,772000032,100000
   Common Stock
0
0
0
0
0
0
0
0
2
3
216
0
3
174
174
174
174
187
188
188
188
188
188
188
188
188
189
189
189
189
189
190
190
191
192
193
193
194
194
194
194
195
196
196
197
198
198
199
200
201
202
202
203
203
203
204
204
204
204
204
204
204
205
205
205
205
205
205
205
205
205
206
206
206
206
206
206
206
206
207
207
207
207
207
207
207
207
207
207
207207207207207207207207207207206206206206206206206206205205205205205205205205205204204204204204204204203203203202202201200199198198197196196195194194194194193193192191190190189189189189189188188188188188188188188187174174174174302163200000000
   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
167,181
173,873
185,079
193,225
196,670
203,791
213,017
220,399
226,568
234,789
250,744
249,729
260,258
271,481
267,189
279,479
290,980
306,061
268,873
289,678
302,860
317,304
270,418
280,096
291,728
304,456
233,896
246,028
258,744
274,206
221,328
235,908
248,975
265,536
227,165
232,159
250,888
269,022
224,645
238,351
256,503
270,023
190,492
201,834
201,983
207,394
145,512
156,334
0
0
0
0
0
0
000000156,334145,512207,394201,983201,834190,492270,023256,503238,351224,645269,022250,888232,159227,165265,536248,975235,908221,328274,206258,744246,028233,896304,456291,728280,096270,418317,304302,860289,678268,873306,061290,980279,479267,189271,481260,258249,729250,744234,789226,568220,399213,017203,791196,670193,225185,079173,873167,18100000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
6,000
7,774
5,961
6,659
4,028
3,826
4,204
3,937
1,563
-1,047
-3,000
-4,200
845
-1,000
-2,000
1,819
2,728
385
131
410
265
173
964
2,242
2,215
2,162
2,665
4,114
2,979
2,434
-1,626
-2,671
-4,295
-1,055
1,961
2,078
2,810
3,628
2,052
3,360
2,587
5,380
8,309
6,596
-492
460
2,416
3,033
3,612
-2,236
-2,083
-4,201
-832
4,962
10,140
12,615
12,211
13,695
19,178
19,912
21,019
15,971
16,862
14,986
13,537
57
-8,874
-19,964
-13,828
-9,484
-12,100
-20,363
-7,194
-8,740
-9,560
-2,675
-2,675-9,560-8,740-7,194-20,363-12,100-9,484-13,828-19,964-8,8745713,53714,98616,86215,97121,01919,91219,17813,69512,21112,61510,1404,962-832-4,201-2,083-2,2363,6123,0332,416460-4926,5968,3095,3802,5873,3602,0523,6282,8102,0781,961-1,055-4,295-2,671-1,6262,4342,9794,1142,6652,1622,2152,2429641732654101313852,7281,819-2,000-1,000845-4,200-3,000-1,0471,5633,9374,2043,8264,0286,6595,9617,7746,0000000000000000
   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
183,836
183,936
185,734
185,842
186,290
186,410
187,401
189,039
189,747
190,767
192,537
194,076
195,436
197,094
199,138
200,714
201,934
203,322
204,688
205,862
206,944
208,009
208,390
208,711
209,414
209,622
210,081
210,441
210,895
211,156
211,431
211,700
212,493
212,743
213,004
213,267
214,894
215,140
215,316
215,468
217,165
217,311
217,458
217,605
219,744
219,988
220,299
220,556
0
0
0
0
0
0
000000220,556220,299219,988219,744217,605217,458217,311217,165215,468215,316215,140214,894213,267213,004212,743212,493211,700211,431211,156210,895210,441210,081209,622209,414208,711208,390208,009206,944205,862204,688203,322201,934200,714199,138197,094195,436194,076192,537190,767189,747189,039187,401186,410186,290185,842185,734183,936183,83600000000000000000000000000000000000
   Treasury Stock000000-34,758-34,758-34,606-28,071-24,429-22,370-22,370-22,370-22,370-22,370-22,370-22,370-22,370-22,370-22,370-22,370-22,370-22,370-22,370-22,370-22,370-22,370-22,370-22,370-22,370-22,370-22,370-22,370-22,370-22,370-22,370-22,370-22,370-22,370-22,370-22,370-22,370-22,370-22,370-22,370-22,370-22,370-22,370-22,370-22,370-22,370-21,758-14,961-14,961-12,102-10,373-6,638-1,135000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
1,700
0
0
0
0
0
0
0
0
147,619
195,518
95,346
95,667
95,860
171,557
147,687
148,011
173,266
173,589
148,811
149,674
149,630
175,163
149,784
151,262
151,356
176,868
176,120
171,745
168,911
168,782
167,590
168,875
162,178
163,364
163,472
163,920
164,040
165,031
166,669
167,377
168,397
170,167
171,706
173,066
174,724
176,768
178,344
179,564
180,952
182,318
183,492
184,574
185,639
186,020
186,341
187,044
187,252
187,711
188,071
188,525
188,786
189,061
189,330
190,123
190,373
190,634
190,897
192,524
192,770
192,946
193,098
194,795
194,941
195,088
193,176
191,673
185,382
185,541
185,798
187,001
187,147
185,149
185,514
182,317
181,555
181,555182,317185,514185,149187,147187,001185,798185,541185,382191,673193,176195,088194,941194,795193,098192,946192,770192,524190,897190,634190,373190,123189,330189,061188,786188,525188,071187,711187,252187,044186,341186,020185,639184,574183,492182,318180,952179,564178,344176,768174,724173,066171,706170,167168,397167,377166,669165,031164,040163,920163,472163,364162,178168,875167,590168,782168,911171,745176,120176,868151,356151,262149,784175,163149,630149,674148,811173,589173,266148,011147,687171,55795,86095,66795,346195,518147,619000000001,700000



5.4. Balance Sheets

Currency in USD. All numbers in thousands.